1
5
7
8
Abbey Road / Railway Avenue Link 9Aquatic Centre Upgrade 11Armadale District Hall Upgrade 13Armadale Youth Activity Area 15Bakers House Refurbishment 17Equestrian Club Facilities (Palomino Park) 19Frye Park Redevelopment (Stage 2) 21Golf Course Redevelopment 23Harrisdale (North) Community and Sporting Facility 25Hilbert District Community Centre 27Hilbert (West) Community Centre 29Indoor Aquatic Facility 31Kelmscott Library Relocation 33Piara Waters (North) Community and Sporting Facility 35Piara Waters (South) Community and Sporting Facility 37Piara Waters (South East) Community and Sporting Facility 39Wungong Regional Recreation Facility 41
43
Additional Staff Resourcing 45Civic Precinct Provisioning 47Community Sport and Recreation Facilities Fund Initiatives 49Cultural / Performing Arts Provisioning 51Freehold Land Sales and Investment 53Loan Borrowings 55Public Open Space Land Sales 57Recreational Reserves Development 59Specified Area Additional Services - Champion Lakes 61Specified Area Additional Services - Piara Waters / Harrisdale 63Specified Area Additional Services - Wungong 65
67
77
79
Version 2010.08.09
- Key Projects Location Map
Introduction
Public Involvement and Legislative Requirements
Assumptions and Methodologies
Strategic Direction
Key Initiatives (as below)
- Key Projects
- Key Strategies
Ongoing Services and Programs
Financial Summary
Asset Sustainability Summary
City of Armadale
Our Mission
Our Values Honesty Respect Professionalism Accountability
1
To provide the leadership, facilities and infrastructure that will serve the needs of our local and widercommunities.
The City of Armadale today is significantly different to what it was just a decade ago and, undoubtedly, the Cityas we know it today will again be significantly different in future years when the current population of 61,000residents is forecast to expand considerably over the next few decades.
The Plan, guided by the City's Strategic Plan, seeks to map out, in a logical sequence over time, thoseservices and facilities, both current and proposed, considered essential to support the anticipated growth of theCity, in a manner that is not only sustainable but also, importantly, consistent with the City's Mission andValues as expressed in the following statements -
Introduction
Our Vision
This Plan for the Future is, in essence, like a road map of the City's future in that it provides us with a 15 yearoutlook as to the future range of services and facilities we can expect to enjoy and benefit from within our City.
Today and the Past Decade - A City Perspective
In partnership with the City, the ARA is facilitating the development of a number of key sites that add to thevitality of the area. The ARA also has planning and development control over future residential areas in theWungong region (anticipated population growth of 40,000), key land areas of the Kelmscott town centre and isresponsible for the Champion Lakes Recreational Development and the Forrestdale Business Park.
Located only 30 minutes south-east of the Perth CBD, the City of Armadale is one of the state's fastest growingregional centres and is the heart of a bustling urban community offering all the conveniences of modern dayliving with a relaxed lifestyle.
Over the past decade the City has undergone considerable change for the better, an outcome that hascertainly been assisted, particularly in terms of the City's regional role, by the creation of the ArmadaleRedevelopment Authority (ARA) which, at Council's instigation, was formally established in 2002.
The ARA's primary role has been to assist the City in creating a strategic regional centre by generatinginvestment, education and employment opportunities throughout the district.
Forecast population, City of Armadale
0
20,000
40,000
60,000
80,000
100,000
120,000
140,000
Forecast year (ending 30 June)
Fo
rec
as
t p
op
ula
tio
n
20
11
20
06
20
16
20
21
20
26
20
31
Plan for the Future 2011 - 2025
Version 2010.08.09 2
Some of the stand-out developments and initiatives that have occurred over the last decade are listed below.These will, well into the future, provide many new opportunities in terms of private and public sectorinvestment in the City and local employment for our residents, as follows -
The City's major shopping centre, Armadale Shopping Centre, completed a $75 million upgrade during thepast decade to assist in the revitalisation of the CBD and to cater for a range of new major retailers.Developers estimate that the current expansion generated more than 500 new jobs. Armadale Central hasalso recently completed its major expansion and upgrade. The two projects, together, will have increased thevalue of the Armadale CBD by over $140 million.
The revitalisation of the Kelmscott Town Centre
Major infrastructure works within the Armadale City Centre
Development of the Forrestdale Business Park
The City and the ARA have contributed significant funding to undertake joint infrastructure and streetscapeinitiatives within the City centre. The City has completed road works in Commerce Avenue, Third Road andJull Street that improve access to the City centre. In addition, new street lighting and furniture has beeninstalled, new pathways constructed and selected areas have been landscaped to further enhance theappearance of the City.
The Forrestdale Business Park, currently nearing Stage 1 completion, provides an excellent opportunity forindustrial businesses looking to expand their Western Australian operations. Affordable land and readyaccess via Tonkin Highway are just two of the major attractions to prospective business investors. Located atthe intersection of Tonkin Highway and Ranford Road, Forrestdale, this 300 hectare site provides convenientaccess to the airport and the Perth CBD. It is estimated that the Business Park, when fully developed, willgenerate 7,000 new job opportunities.
The City's Town Planning Scheme
A new state-of-the-art cinema complex
Perth's electrified rail network directly links Armadale to the Perth CBD (just 28 km away) and to all othercentres on the expanding rail network. The official opening in 2004 provided a first class entrance to theshopping and entertainment precinct that lies at the heart of the Armadale City Centre.
Construction and commissioning of the Champion Lakes international rowing complex
Located on the Albany Highway and the Armadale-to-Perth railway line, Kelmscott is also accessible viaBrookton Highway, which extends its catchment to a vast rural hinterland. Its position on the foreshore of theCanning River offers the town of Kelmscott unique advantages. Revitalisation, during the last few years, ofthe town centre of Kelmscott has been a State and Local Government initiative. Kelmscott is now seeing thebenefits of this input. Improvements to the Railway Station, shopping precinct upgrades and urban designimprovements are contributing to the transformation of Albany Highway into a safe and attractive boulevard.
Since opening in 2005 the cinema, which was borne out of an innovative tripartite agreement involving theCity, the owner of the Armadale Central site and Grand Cinemas, the cinema, and indeed the new ArmadaleCentral shopping complex, have established themselves as a very popular place for residents to frequent fortheir entertainment and shopping purposes.
Major shopping centre redevelopment in the Armadale CBD
The new, and much improved, Armadale railway station
This site boasts an international rowing course, which will act as a drawcard for athletes and tourist alike, notjust for the City, but for the entire state. The excavation of the 2.2 kilometre long and 180 metre wide rowingcourse was completed in 2005 and is the first of its kind in Australia. Proposed recreation opportunities at thesite include white water rafting for canoeing and kayaking. On the shores of the lake an Aboriginal Enterpriseand Interpretive Centre is under construction along with some of the State's most prized small-lot residentiallots.
The City introduced Town Planning Scheme No. 4, which effectively sets the scene, from a land useperspective, as to what can be expected in the future commensurate with community and businessexpectations and needs. The Scheme is ideally designed to provide the investment opportunities from whichall of the aforementioned initiatives will be able to launch.
City of Armadale
3
In 2010 - 2011 a major new road realignment involving Abbey Road and Railway Avenue,Armadale will occur with major subdivision potential.
The Aquatic Centre will receive a $3.7 million upgrade with works commencing in 2010 - 2011,and will continue over a three year period.
The Heritage-listed Armadale District Hall will be upgraded, at a cost of $4.24 million, withworks commencing in 2011 - 2012.
The long-awaited Armadale Youth Activity Area will commence in 2010 - 2011 at cost, in thisPlan, of $820,000.
Bakers House, Harrisdale, a newly acquired Council facility, will be upgraded fit for publicpurpose at a cost of $950,000, commencing 2010 - 2011.
The Equestrian Club Facilities (Palomino Park) will be upgraded in 2011 - 2012 toaccommodate other equestrian clubs, at a cost of $450,000.
Accordingly, the Plan is predicated on those population estimates, which have a flow-on effect in determiningrating estimates for residential (primarily), commercial and industrial areas. The City recognises that withinthose population estimates there exists some major growth areas - the North Forrestdale region and theWungong region - both of which are west of the current significant population areas. The population estimatesfor these two regions are shown below broken up into their respective significant land development areas.
The Road Ahead - A City Perspective
With significant forecast population growth and development comes the need for prudent, but innovative andsustainable, planning, both at a community service and facility level as well as at a fiscal level. Whilst theCity's population growth over the next several years is expected to grow significantly, bringing with it newdemands on Council, the Council is also conscious of the current population and the demands placed on it bythe long-term residents of the region. Just as the last 10 years have been a time of considerable change forthe City, the forecast change over the next 20 years is anticipated to be even greater as the City's populationdoubles over that time.
Commensurate with the above population projections is the need to plan for the growth of existing services andfacilities as well as the provision of new services and facilities. In terms of proposed new services andfacilities, the following is a snapshot of some of the new project-specific initiatives that are being planned overthe next 15 years, the details of which are further explained in the following sections of this Plan -
Growth Area Population Projections(North Forrestdale and Wungong Regions)
0
8,000
16,000
24,000
32,000
40,000
Forecast year (ending 30 June)
Fo
rec
as
t p
op
ula
tio
n
Harrisdale Haynes Hilbert Piara Waters
20
11
20
16
20
21
Plan for the Future 2011 - 2025
Version 2010.08.09 4
All submissions received by the Chief Executive Officer on, or before, 4:30 pm 21 July, 2010, will beconsidered by the Council. Once all submissions have been considered, this Plan, with or withoutmodification, will be adopted by the Council and will carry the status of a public document, and be available forinspection at the main administration office and libraries during normal office hours.
Chief Executive OfficerCity of Armadale
Locked Bag 2Armadale WA 6992Fax 08 9399 0184
Submissions may be lodged by letter, email or fax.
Importantly, and as part of the ongoing services and programs section of this Plan, provision has also beenmade for the upkeep and upgrade of existing assets as part of the City's asset management program. Thescheduling and scope of these works is the subject of ongoing reports to Council. Some examples of thereporting of required works anticipated to occur in the short-term include Cross Park, Armadale Arena, JohnDunn Reserve, and various public halls.
Frye Park, Kelmscott will undergo Stage 2 of the park renewal in 2010 - 2011, at a cost of justunder $2.3 million.
The City's 9-hole Golf Course will receive a much needed upgrade, commencing 2011 - 2012,at an estimated cost of $840,000.
An Invitation to Comment
- Hilbert (West) Community Centre
One of the City's most ambitious projects, an Indoor Aquatic Centre, is scheduled tocommence in 2018 - 2019 at a cost of just over $25 million.
- Piara Waters (South East) Community and Sporting Facility
Several new facilities will be constructed during the next 15 years within the City's major growthareas. These facilities include -
- Harrisdale (North) Community and Sporting Facility
The construction of a major Regional Recreation Facility in Wungong will commence in 2018 -2019 with capital costs included in this Plan of $10.7 million, although this will be considerablyhigher at completion.
Community comment is sought on any aspect of this Plan and can be made to the following -
Relocation of the Kelmscott Library is scheduled to occur in 2014 - 2015 at a cost of $800,000.
The provisioning for future redevelopment of the Civic Precinct has already commenced, andwill continue to be a focus over many years. This Plan provides for net funds of $22.5 milliondollars towards this project.
- Piara Waters (North) Community and Sporting Facility- Piara Waters (South) Community and Sporting Facility
- Hilbert District Community Centre
City of Armadale
5
The Plan demonstrates the manner by which the Council intends to service the future needs of the everincreasing population. It is important to note that, although this Plan seeks to outline the future developmentinitiatives required for long-term sustainability, at no time should it be construed that all the projects andinitiatives contained within this Plan will automatically occur as per the timeframes and estimates shown.Financial projections are reviewed annually, and take into account many factors including economic conditions,community expectations and estimated population and development rates. Methods to fund the initiatives arealso reviewed in order to demonstrate affordability within the region for proposed projects and initiatives.
In addition to the legislative requirement to review the Plan and invite public comment, the City actively reviewsthe document throughout each year in order that it continues to offer relevance and supports the notions offinancial, social and environmental sustainability.
Regulations associated with Section 5.56 of the Local Government Act require that a local government -
1. Look at least 2 years into the future for the district.2. Sets out the broad objectives of the local government for the period specified.3. Reviews the Plan at least every 2 years and may make modification.4. Determines, by absolute majority, whether to adopt the Plan, with or without modification.5. Applies the Plan across the district for the period specified.6. Consults with the electors and ratepayers of the district with regard to the Plan.7. Includes a description of the involvement by the electors and ratepayers.8. Ensures that a Plan for the Future applies to each and every financial year.
The City has continuously demonstrated a high level of regard for the sustainable management of Council'sresources and this Plan for the Future not only supports sound financial management but also meets thelegislative requirements contained within the Local Government Act 1995 and associated Regulations.
Responsible financial management and effective guidance over the City's assets are at the forefront of aCouncil's most important responsibilities, with this Plan for the Future demonstrating the Council's long-termcommitment to the financial sustainability of the region.
Section 5.56 of the Local Government Act 1995 requires that -
1. A local government is to plan for the future of the district.2. Plans made under subsection 1 are in accordance with any associated Regulations.
Public Involvement and Legislative Requirements
The City has developed the Plan based around the Management Areas of the City and how they are bestincorporated into the Ongoing Services and Programs. These are also used for the determination of monthlyfinancial reporting.
Prior to the legislated requirement that all local governments must prepare Plans for the Future, the City had inplace a range of forward planning mechanisms, e.g. a Strategic Plan, a 15-Year Financial Plan, a 5-YearWorks Program to mention but a few, which collectively have provided the City with a sound foundation andforward direction on which to base and make forward projections and responsible decision-making on mattersof community and financial planning management.
Legislation
The Plan for the Future is designed to link the City's strategic direction with its financial and organisationalcapacity. The Plan is predicated on informed decisions regarding the allocation of scarce resources and,accordingly, provides an overview of the financial resources allocated to significant initiatives proposed by theCity over the next 15 years.
Each of the City's operational service delivery programs are also included in the Plan for the Future and aresummarised in the Ongoing Services and Programs section of this document.
Plan for the Future 2011 - 2025
Disability
Emergency
Equestrian
Equestrian
Forrestdale
Version 2010.08.09 6
The Plan is developed from a wide range of input processes, some of which are outlined in the diagrambelow, and, when collated, assist in the long-term outlook of the Plan, short-term works programs and theAnnual Budget which, ultimately, is the first year of the Plan.
Children and Families Strategy
Heritage and Character Analysis
Aquatic Centre Studies
Bushfire Management Arrangement
Commercial Sustainability Plan
Community Infrastructure Plan
Convention / Arts Facility Demand Study
Cross Park Future Use Planning
North Forrestdale Community Planning
Piara Waters Oval and Pavilion Concept
Public Open Space Working Group
Roleystone Revitalisation Groups
Local Biodiversity Strategy
Local Emergency Management Plan
Local Government Strategy
Museum Interpretation Plan
Including the public advertising of this document, the City continually seeks community consultation andengagement, which serves to guide Council's decision-making when developing the Plan for the Future.Some specific examples of our consultative processes over the last 2 years, which have guided thedevelopment of this Plan, include -
Transport Study - Civic Precinct
Youth Precinct Study
Seniors / Disabilities Plan
Wungong River Management PlanFrye Park Community Concept Planning
Tourism, Volunteer and Youth Strategies
Strategic Planning Focus Groups
City of Armadale
7
It is important to note that an initiative is not ultimately approved, nor automatically included, in any budgetsimply because it is considered and included in any Plan for the Future produced by Council.
Assumptions and Methodologies
The Plan has been prepared on the basis of each year of the Plan returning a balanced year-end financialposition, i.e. the sum of the revenues equals the sum of the expenditures, with minimal or no year-end surplusor deficit positions.
Financial projections are reviewed regularly, and take into account many factors including economicconditions, community expectations and estimated population and development rates. The annual review is anongoing part of Council's sound financial management process.
A Managed Loan Borrowing Program that restricts loan borrowings to purposes of asset and infrastructurecreation and contains loan repayments as a percentage of ordinary revenue (more commonly referred to as thedebt service ratio) to not more than 10% is in place.
Recognition of the City's future asset renewal requirements and funding allocations over the life of the Plan isincluded as part of any new initiative included within the Plan where it is that the initiative will have some needin the future for renewal.
Recognition of future rate revenues arising from projected new residential development is included within theRates Revenue estimates.
Consequently, new initiatives may be added or planned initiatives may be deferred, or even deleted, accordingto the priorities established by Council each review. Methods to fund the initiatives are also reviewed in orderto demonstrate affordability within the region for proposed initiatives.
Other points to note include -
All $ values are in 2009 - 2010 dollars Revenue is expressed as a negative value, expense is expressed as a positive value Rounding errors may occur, and Any reference to Year 1 means 2010 - 2011, Year 2 means 2011 - 2012 and so on
Any rates growth factors applied throughout the Plan are designed to fund new expenditure initiativesconsidered essential to the City's future economic prosperity and sustainability, and the shortfall in day-to-dayactual costs increases that are not adequately measured by any Cost Indexes that may be used.
Indicative Revenues and Expenditures
Key Elements of the Plan
All revenues and expenditures contained in this Plan are indicative only and should not be construed that thefigures contained herein will automatically be allocated exactly as shown, nor will they automatically be fundedexactly as depicted.
Plan for the Future 2011 - 2025
Version 2010.08.09 8
The Strategic Plan, coupled with this Plan for the Future, together provide the strategic and financial directionof the City and provide the guidelines by which each Annual Budget is then set.
Our Future Direction
The future direction of the City is predicated around the following 4 major goals -
The range and quality of community services offered within the area plays a key role in making Armadale aspecial place to live by fostering community pride and involvement. Targeted outcomes include -
1.1 Services that support community growth and development 1.2 Optimum quality of life for all citizens 1.3 Access to a wide range of cultural, arts and learning opportunities 1.4 Accessible health and other support services that meet the needs of our community 1.5 Sport, recreation and leisure opportunities that contribute to community health and wellbeing 1.6 A safe community
1. Community Wellbeing
A strong local economy improves local employment opportunities and provides a broader range of services,facilities and infrastructure to the benefit of both the business and residential sectors. Targeted outcomesinclude -
3.1 A dynamic and diverse local economy 3.2 Strong and profitable local business 3.3 A skilled, mobile and diverse workforce 3.4 Local, national and international recognition 3.5 A well developed relationship with industry, commerce and government 3.6 Infrastructure that supports sustainable economic development
Strategic Direction
Strategic Plan 2010 - 2014
2. Enhanced Natural and Built Environments
3. Economic Growth
The City recently adopted a new Strategic Plan for the 2010 - 2014 period. The Strategic Plan sets outCommunity values and a vision for the future development of the City. The Plan also describes the strategiesthat will be put into place to turn that vision into a reality.
High quality, professional governance and leadership, together with effective administration of Councilresources, are essential to the success of the City. Targeted outcomes include -
4.1 Good governance and leadership 4.2 Effective strategic and business planning 4.3 An informed and engaged community 4.4 Professional and motivated staff in a safe and supportive environment 4.5 Effective and efficient administrative services 4.6 Financial sustainability and accountability for performance 4.7 Innovative and accessible customer services and information systems
The way physical infrastructure is planned, provided and maintained, and the level of care afforded to ournatural environment, has a major impact on quality of life for all citizens. Targeted outcomes include -
2.1 Long-term development that is guided by a balance between economic, social and environment 2.2 A revitalised City of Armadale 2.3 Diverse and attractive development that is integrated with the distinctive character of the City 2.4 Attractive and user-friendly streetscapes and open spaces 2.5 Safe and efficient movement of goods, services and people 2.6 Council buildings and facilities that meet community needs 2.7 Assets and infrastructure managed over the long-term to meet current and future needs 2.8 A natural environment and bushland that is sustained, enhanced and strengthened 2.9 Recognition of climate change 2.10 Best practice integrated waste management 2.11 Safe and effective disposal of domestic wastewater and stormwater
4. Good Governance and Management
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 2,645,000 5,290,000 5,290,000 0 0 0Operational Allocation 0 0 0 0 0 0Renewal Allocation 0 0 0 0 0 0Loan Proceeds (3,000,000) (5,290,000) (5,290,000) 0 0 0Interest Expense 0 225,000 621,800 1,018,600 793,600 0Principal 0 0 0 2,645,000 10,580,000 0To Reserve 355,000 0 6,275,700 5,578,500 0 0From Reserve 0 (225,000) 0 0 (4,476,100) 0Sale Proceeds 0 0 (6,897,500) (9,242,100) (6,897,500) 0.Required Municipal Funds 0 0 0 0 0 0
9
Capital Responsibility Technical Services (Civil Works)
Operation Responsibility
Renewal Responsibility
Strategic Plan Link
It is likely that the City may need to enter into a partnership with a private land developer as part of thisstrategic project if the full potential of the land is to be realised.
Closer to the end of the road realignment process, the City will engage in calculating the most advantageous'revenue-versus-risk' assessment that is relevant to the market situation at that time.
Options available to the City for the surplus land, as outlined in the Business Plan, include -
Selling off the land
Financial Revision
Location
It is envisaged that, once the road has been realigned, the remaining land not required for road reserve willhave the potential to become a revenue generating project - a matter that has already been accepted byCouncil via an adopted Business Plan.
Subdivision and subsequent sale of the land
Build and develop the land
Abbey Road / Railway Avenue Link
Project Brief
Information Snapshot
An identified need to realign Abbey Road and Railway Avenue, Armadale, to reduce traffic incidents in theimmediate vicinity has opened up an opportunity for the City to pursue a substantial urban renewal project.
In order to perform the realignment, several parcels of land have been, and are in the process of, beingpurchased.
Financial Details
Initiative Basis
2.5.1 Provide a safe and efficient movement network including local and arterial roads …
Not Applicable
Not Applicable
Corporate Services (Corporate Funds)
Saturday, 19 June 2010 - Council Workshop
Funding Responsibility
Intersection - Abbey Road / Armadale Road / Railway Avenue, Armadale (Map Reference A)
Council Decision
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 13,225,0000 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 (13,580,000)0 0 0 0 0 0 0 0 0 2,659,0000 0 0 0 0 0 0 0 0 13,225,0000 0 0 0 0 0 0 0 0 12,209,2000 0 0 0 0 0 0 0 0 (4,701,100)0 0 0 0 0 0 0 0 0 (23,037,100)
0 0 0 0 0 0 0 0 0 0
Version 2010.08.09 10
Concept / Map
Asset Management Expense Projections
-
$1,200k
$2,400k
$3,600k
$4,800k
$6,000k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 1,430,000 2,050,000 250,000 0 0 0Operational Allocation 0 0 0 0 0 0Renewal Allocation 0 0 0 136,500 136,500 136,500Loan Proceeds (1,430,000) (1,300,000) 0 0 0 0Interest Expense 0 106,700 201,200 196,200 190,900 185,100Principal 0 32,500 64,600 69,500 74,800 80,500Capital Grants Sport and Recreation 0 (750,000) (250,000) 0 0 0...Required Municipal Funds 0 139,200 265,800 402,200 402,200 402,100
11
Technical Services (Technical Services)
Not Applicable
Technical Services (Property)
Community Services (Community Development)
2.6.1 Provide and maintain Council buildings, facilities and public amenities
Saturday, 19 June 2010 - Council Workshop
Champion Drive, Seville Grove (Map Reference B)
Council Decision
Capital Responsibility
Operation Responsibility
Renewal Responsibility
Funding Responsibility
Initiative Basis
Strategic Plan Link
Financial Revision
Upgrade of the Centre's hydraulic systems
Renewal of all change rooms and out buildings
Information Snapshot
A core outcome of that Study was the realisation that, prior to any consideration being given to the futureconstruction of an indoor facility, renewal works are required in order to permit the current facility to continue tooperate.
Other aspects that delayed the construction of the Indoor Aquatic Facility included an unsuccessful fundingapplication to the Department of Sport and Recreation (placing the project outside of Council's immediatefinancial capacity to construct the new facility) as well as studies that identified that the City was not yet at apopulation optimum capacity to ensure the ongoing viability of such a facility.
Accordingly, major works agreed upon for immediate commencement consist of -
Remedial works on the concourse, grandstands and pool basins
Location
Aquatic Centre Upgrade
Project Brief
Improvements to the kiosk and outdoor facilities
A proposal to increase capacity at the Armadale Aquatic Centre with the introduction of an indoor facility,incorporating a 25 metre pool, family leisure pool and additional support facilities, has been the subject of asignificant Needs Assessment and Feasibility Study by Council.
Financial Details
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 3,730,0000 0 0 0 0 0 0 0 0 0
136,500 136,500 136,500 136,500 136,500 136,500 136,500 136,500 136,500 1,638,0000 0 0 0 0 0 0 0 0 (2,730,000)
179,000 172,400 165,200 157,600 149,300 140,500 130,900 120,600 109,500 2,205,10086,700 93,300 100,400 108,100 116,400 125,200 134,800 145,100 156,200 1,388,100
0 0 0 0 0 0 0 0 0 (1,000,000)
402,200 402,200 402,100 402,200 402,200 402,200 402,200 402,200 402,200 5,231,200
Version 2010.08.09 12
Concept / Map
Asset Management Expense Projections
-
$500k
$1,000k
$1,500k
$2,000k
$2,500k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 735,000 3,010,000 495,000 0 0Operational Allocation 0 0 0 30,000 30,000 30,000Renewal Allocation 0 0 0 113,800 113,800 113,800Loan Proceeds 0 (735,000) (2,760,000) 0 0 0Interest Expense 0 0 54,200 256,000 247,100 237,300Principal 0 0 51,600 118,400 127,400 137,100Capital Grants Heritage Council 0 0 (250,000) (250,000) 0 0...Required Municipal Funds 0 0 105,800 763,200 518,300 518,200
13
Technical Services (Property)
Technical Services (Technical Services)
2.3.2 Ensure preservation and maintenance of heritage buildings …
Saturday, 19 June 2010 - Council Workshop
Technical Services (Technical Services)
Technical Services (Property)
Initiative Basis
The Armadale District Hall is listed on the State Heritage Register and, as a consequence, any redevelopmentor changes to the facility are influenced by the State Heritage Council.
Armadale District Hall Upgrade
Intersection - Jull Street / Church Avenue, Armadale (Map Reference C)
Capital Responsibility
Operation Responsibility
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Council Decision
Information Snapshot
Financial Details
Financial Revision
Location
Based upon Councillor and community feedback requests, Council has determined to set aside funds to bothinvestigate the future of the facility and, once that future has been determined, plan and implement anyrequired modifications.
Given the current situation of a major review of the Civic Precinct (bounded by Jull Street, Orchard Avenue,Church Avenue and Minnawarra Park) the future of the District Hall, and any modifications proposed to it, willbe contingent upon any changes within the remainder of the Civic Precinct, the limitations of the facility givenits Heritage status, its current uses and any future proposed uses.
Project Brief
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 4,240,00030,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 360,000
113,800 113,800 113,800 113,800 113,800 113,800 113,800 113,800 113,800 1,365,6000 0 0 0 0 0 0 0 0 (3,495,000)
226,800 215,600 203,400 190,400 176,300 161,200 146,900 137,600 127,500 2,380,300147,600 158,800 171,000 184,000 198,100 213,200 121,700 131,000 141,100 1,901,000
0 0 0 0 0 0 0 0 0 (500,000)
518,200 518,200 518,200 518,200 518,200 518,200 412,400 412,400 412,400 6,251,900
Version 2010.08.09 14
Concept / Map
Asset Management Expense Projections
-
$700k
$1,400k
$2,100k
$2,800k
$3,500k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 760,000 60,000 0 0 0 0Operational Allocation 0 0 25,000 25,000 25,000 25,000Renewal Allocation 0 0 28,000 28,000 28,000 28,000Capital Grants Sport and Rec / Lotterywest (500,000) 0 0 0 0 0Revenue Other POS Funds Transfer 0 (60,000) 0 0 0 0.....Required Municipal Funds 260,000 0 53,000 53,000 53,000 53,000
15
Community Services (Community Development)
2.4.1 Implement townscape, streetscape and parkland improvements …
Saturday, 19 June 2010 - Council Workshop
Orchard Avenue, Armadale (Map Reference D)
Financial Revision
Council DecisionInitiative Basis
Financial Details
Funding Responsibility
Strategic Plan Link
Location
Operation Responsibility
Renewal Responsibility
After consultation with the local community in relation to youth services and activities, the City engaged aleading skate park design company to consider options for a street real youth activity and skate facility.
Technical Services (Parks)
Technical Services (Parks)
Capital Responsibility
The brief for the project design was that it must incorporate the expressed needs of Armadale's young peoplewithin a design that was unlike traditional skate parks and more of a social and interactive 'community' activityarea.
Technical Services (Technical Services)
Department of Sport and Recreation Grant
Lotterywest Grant
Funding for the activity area will be sourced from a variety of areas, including -
Project Brief
Armadale Youth Activity Area
Information Snapshot
In recent times there have been numerous approaches to Council, both formal and informal, in relation to youthactivities within the Armadale CBD - in particular with reference to the provision of skate facilities.
Also, importantly, was that the design must complement the current Central Business District community andtie in with both the built and natural environment.
Public Open Space Funds
Council Municipal Funds
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 820,00025,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 25,000 325,00028,000 28,000 28,000 28,000 28,000 28,000 28,000 28,000 28,000 364,000
0 0 0 0 0 0 0 0 0 (500,000)0 0 0 0 0 0 0 0 0 (60,000)
53,000 53,000 53,000 53,000 53,000 53,000 53,000 53,000 53,000 949,000
Version 2010.08.09 16
Concept / Map
Asset Management Expense Projections
-
$200k
$400k
$600k
$800k
$1,000k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 510,000 274,500 165,500 0 0 0Operational Allocation 0 40,000 40,000 40,000 40,000 40,000Renewal Allocation 0 0 26,300 26,300 26,300 26,300Loan Proceeds (344,500) 0 0 0 0 0Interest Expense 0 25,400 23,500 21,600 19,400 17,100Principal 0 24,200 26,000 28,000 30,200 32,500Capital Grants Lotterywest / Development (165,500) (265,500) (165,500) 0 0 0...Required Municipal Funds 0 98,600 115,800 115,900 115,900 115,900
17
The facility is scheduled to transfer from the North Forrestdale Development Contribution arrangement's control to the City in 2010 - 2011 and will become a community centre for the new communities in the area.
Structural alterations (primarily for disability access)
Information technology and communications infrastructure additions
New fixtures, furniture and external infrastructure
Technical Services (Property)
Community Services (Community Development) / Development Services (Project Co-ordination)
Operation Responsibility
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Location
Initiative Basis
Information Snapshot
Welcome Meander, Harrisdale (Map Reference E)
North Forrestdale Development Contribution Plan
Technical Services (Property)
A significant contribution to this refurbishment will be undertaken through the Development Contribution Planwhilst grant funding opportunities will also be explored once a specified purpose has been established.
Upgrades to kitchen and toilets (including disability access)
Technical Services (Property)
2.7.2 Address the infrastructure requirements of the various community plans
Saturday, 19 June 2010 - Council Workshop
The 500m2 granite stone homestead has been constructed out of recycled materials from the Kellerberrin Hoteland the Mogumber Bridge.
Financial Details
Located in Harrisdale, Bakers House is a large residential homestead originally built and owned by the Bakerfamily and currently used by the Harrisdale Land Developers as a site office.
Capital Responsibility
The future purpose has yet to be finalised by Council, however certain upgrades and modifications will berequired to bring the facility up to a public building standard, including -
Bakers House Refurbishment
Project Brief
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 950,00040,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 40,000 560,00026,300 26,300 26,300 26,300 26,300 26,300 26,300 26,300 26,300 341,900
0 0 0 0 0 0 0 0 0 (344,500)14,600 12,000 9,100 6,000 2,700 0 0 0 0 151,40035,000 37,600 40,500 43,600 46,900 0 0 0 0 344,500
0 0 0 0 0 0 0 0 0 (596,500)
115,900 115,900 115,900 115,900 115,900 66,300 66,300 66,300 66,300 1,406,800
Version 2010.08.09 18
Concept / Map
Asset Management Expense Projections
-
$120k
$240k
$360k
$480k
$600k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 450,000 0 0 0 0Operational Allocation 0 0 3,000 3,000 3,000 3,000Renewal Allocation 0 0 15,700 15,700 15,700 15,700Loan Proceeds 0 (300,000) 0 0 0 0Interest Expense 0 0 22,300 21,400 20,500 19,500Principal 0 0 11,400 12,200 13,200 14,200Capital Grants Sport and Recreation 0 (150,000) 0 0 0 0...Required Municipal Funds 0 0 52,400 52,300 52,400 52,400
19
2.6.2 Develop new buildings and facilities in accordance with asset management principles …
Technical Services (Technical Services)
Technical Services (Property)
Technical Services (Property)
Community Services (Community Development)
Project Brief
Location
Initiative Basis
Funding Responsibility
Strategic Plan Link
Equestrian Club Facilities (Palomino Park)
Saturday, 19 June 2010 - Council Workshop
Palomino Place, Champion Lakes (Map Reference F)
Specific upgrade items are yet to be determined.
Information Snapshot
Renewal Responsibility
Financial Revision
Financial Details
In late 2009, the City commissioned a Needs Study relating to the sustainability of the City's 3 equestrianfacilities. This Needs Study was later received by Council in March 2010.
Out of this Study came the need to pursue a Feasibility Study containing greater detail into options for thefuture of these facilities, which was received by Council in June 2010.
The studies recommended that the City continue to support 2 of the facilities - those based at Palomino Park,Champion Lakes, and Fletcher Park, Armadale .
It was also recommended that the third site (Pries Park, Kelmscott) be withdrawn from service and that theClubs currently located at this venue be relocated to Palomino Park.
It has been acknowledged by Council that, in their current condition and nature, the facilities at Palomino Parkrequire upgrading for this relocation to occur.
Consequently, the upgrading of the facilities at Palomino Park to enable the grounds to cater for the additionalusage has been earmarked for 2012, with funding for the upgrade to be a combination of loan borrowings andDepartment of Sport and Recreation Grants.
Operation Responsibility
Council Decision
Capital Responsibility
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 450,0003,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 39,000
15,700 15,700 15,700 15,700 15,700 15,700 15,700 15,700 15,700 204,1000 0 0 0 0 0 0 0 0 (300,000)
18,400 17,200 16,000 14,600 13,200 11,600 9,900 8,100 6,200 198,90015,300 16,400 17,700 19,000 20,500 22,000 23,700 25,500 27,500 238,600
0 0 0 0 0 0 0 0 0 (150,000)
52,400 52,300 52,400 52,300 52,400 52,300 52,300 52,300 52,400 680,600
Version 2010.08.09 20
Concept / Map
Asset Management Expense Projections
-
$120k
$240k
$360k
$480k
$600k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 2,280,000 0 0 0 0 0Operational Allocation 0 55,000 55,000 55,000 55,000 55,000Renewal Allocation 0 119,000 119,000 119,000 119,000 119,000Loan Proceeds (1,067,000) 0 0 0 0 0Interest Expense 0 79,600 77,700 75,700 73,600 71,300Principal 0 24,300 26,100 28,100 30,300 32,600Capital Grants Sport and Recreation (900,000) 0 0 0 0 0From Reserve (160,000) 0 0 0 0 0..Required Municipal Funds 153,000 277,900 277,800 277,800 277,900 277,900
21
Capital Responsibility
Operation Responsibility
Saturday, 19 June 2010 - Council Workshop
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Location
Initiative Basis
Technical Services (Parks) / Technical Services (Property)
2.6.2 Develop new buildings and facilities in accordance with asset management principles …
Technical Services (Parks) / Technical Services (Property)
Community Services (Community Development)
New cricket pitches
New cricket practice nets
Stage 2 of the Frye Park Redevelopment involves -
Frye Park Redevelopment (Stage 2)
Project Brief
Stage 1 of the Frye Park Redevelopment commenced in 2009. Works, as part of this Stage, included -
Replacement of the playing surface
Construction of a new playground
Work is expected to be complete in time for the 2001 winter sports season.
Upgraded drainage systems
Renewal of reticulation infrastructure
Clifton Street, Kelmscott (Map Reference G)
Council Decision
Financial Details
Car parking for over 100 vehicles
Construction of a new 600 m2 pavilion and change room facility, with multi-purpose hall, meetingroom, commercial kitchen and servery
Information Snapshot
Technical Services (Technical Services)
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 2,280,00055,000 55,000 55,000 55,000 55,000 55,000 55,000 55,000 55,000 770,000
119,000 119,000 119,000 119,000 119,000 119,000 119,000 119,000 119,000 1,666,0000 0 0 0 0 0 0 0 0 (1,067,000)
68,800 66,100 63,200 60,100 56,800 53,200 49,300 45,100 40,700 881,20035,100 37,700 40,600 43,700 47,100 50,700 54,500 58,700 63,200 572,700
0 0 0 0 0 0 0 0 0 (900,000)0 0 0 0 0 0 0 0 0 (160,000)
277,900 277,800 277,800 277,800 277,900 277,900 277,800 277,800 277,900 4,042,900
Version 2010.08.09 22
Asset Management Expense Projections
Concept / Map
-
$500k
$1,000k
$1,500k
$2,000k
$2,500k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 137,000 629,000 74,000 0 0Operational Allocation 0 0 25,000 50,000 50,000 50,000Renewal Allocation 0 0 0 21,000 21,000 21,000Loan Proceeds 0 (100,000) (100,000) 0 0 0Interest Expense 0 0 7,400 14,200 13,100 11,900Principal 0 0 7,000 14,600 15,700 16,900Capital Grants Sport and Rec / Development 0 0 (450,000) 0 0 0...Required Municipal Funds 0 37,000 118,400 173,800 99,800 99,800
23
Refurbishment of the 'clubhouse' facilities
Strategic Plan Link
Financial Revision
Location
Initiative Basis
Potential construction of a driving range
Renewal Responsibility
Funding Responsibility
Capital Responsibility
Operation Responsibility
Prior to any redevelopment work commencing, a study will be undertaken to provide recommendations aboutthe future of the golf course and the redevelopment options.
During initial planning of the Wungong Urban Water Development Plan, consideration was given to thecreation of an 18-hole Golf Estate, however following a vast number of studies, this idea was passed over dueto the current close locations of other high quality golf courses in the area.
Consequently, it was recommended to Council that a modest upgrade of the existing facilities take place, whichmay include -
Fairway upgrades
Upgrades to the greens
Renewal of the reticulation and fencing
The City of Armadale Golf Course is a 9-hole, sand-greens course located in an environmentally sensitiveregion near Forrestdale Lake.
Golf Course Redevelopment
Project Brief
Financial Details
Information Snapshot
Technical Services (Parks)
Technical Services (Parks)
Technical Services (Parks)
Community Services (Community Development)
2.6.2 Develop new buildings and facilities in accordance with asset management principles …
Saturday, 19 June 2010 - Council Workshop
Forrest Road, Forrestdale (Map Reference H)
Council Decision
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 840,00050,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 625,00021,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 21,000 252,000
0 0 0 0 0 0 0 0 0 (200,000)10,600 9,200 7,700 6,100 4,300 2,500 800 0 0 87,80018,200 19,500 21,000 22,700 24,500 26,300 13,600 0 0 200,000
0 0 0 0 0 0 0 0 0 (450,000)
99,800 99,700 99,700 99,800 99,800 99,800 85,400 71,000 71,000 1,354,800
Version 2010.08.09 24
Concept / Map
Asset Management Expense Projections
-
$150k
$300k
$450k
$600k
$750k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 0 0 0 0 0Operational Allocation 0 0 0 0 0 0Renewal Allocation 0 0 0 0 0 0Loan Proceeds 0 0 0 0 0 0Interest Expense 0 0 0 0 0 0Principal 0 0 0 0 0 0Capital Grants Education / Development 0 0 0 0 0 0...Required Municipal Funds 0 0 0 0 0 0
25
Location
Development Services (Project Co-ordination) / Community Services (Comm Development)
2.7.2 Address the infrastructure requirements of the various community plans
Capital Responsibility
Operation Responsibility
Harrisdale (North) Community and Sporting Facility
Project Brief
Initiative Basis
Financial Details
North Forrestdale Development Contribution Plan
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Technical Services (Parks) / Technical Services (Property)
Saturday, 19 June 2010 - Council Workshop
Reilly Road, Harrisdale (Map Reference I)
This strategic project allows for 1 of those senior-sized sporting and recreation facilities.
Technical Services (Parks) / Technical Services (Property)
Technical Services (Parks) / Technical Services (Property)
The specific concept and design of this facility is yet to be determined.
Information Snapshot
The City's Community Infrastructure planning work has identified the need for 9 senior-size playing fields in theNorth Forrestdale Development sector to allow for the development of organised sporting and recreationactivity.
Through a joint arrangement with the Department of Education and Training, public open space will be co-located with a public primary school site to enable a senior-sized playing field and a modest pavilion facility tobe developed.
Responsibility for the operation and maintenance of the site will be shared between the City and theDepartment of Education and Training through a site-specific agreement, with one of the objectives being areduction in costs to both parties in providing these facilities.
Funding for the development is expected to occur via Development contributions, the Department of Educationand Training and other government grants.
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 2,186,900 0 0 0 0 0 0 0 2,186,9000 0 60,000 60,000 60,000 60,000 60,000 60,000 60,000 420,0000 0 33,400 33,400 33,400 33,400 33,400 33,400 33,400 233,8000 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 00 (2,186,900) 0 0 0 0 0 0 0 (2,186,900)
0 0 93,400 93,400 93,400 93,400 93,400 93,400 93,400 653,800
Version 2010.08.09 26
Concept / Map
Asset Management Expense Projections
-
$150k
$300k
$450k
$600k
$750k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 0 0 0 850,000 1,830,000Operational Allocation 0 0 0 0 0 0Renewal Allocation 0 0 0 0 0 0Capital Grants Lotterywest / Development 0 0 0 0 (850,000) (1,800,000)......Required Municipal Funds 0 0 0 0 0 30,000
27
Initiative Basis
Hilbert District Community Centre
Project Brief
Technical Services (Technical Services)
The specific concept and design of this facility is yet to be determined.
2.7.2 Address the infrastructure requirements of the various community plans
Saturday, 19 June 2010 - Council Workshop
~ Forrest Road, Hilbert (Map Reference J)
Wungong Urban Water Development Contribution Plan
Location
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Technical Services (Property)
Community Services (Community Development)
Capital Responsibility
Operation Responsibility
The City has undertaken considerable Community Planning work to identify community infrastructurerequirements for the western growth areas of Forrestdale and Wungong Urban Water.
This work has identified the need for 2,500 m2 of 'community use' building activity space to meet the needs ofthe Wungong Urban Water Development sector.
The State Government has set guidelines for the establishment of facility types and sizes based on populationand demographics and this facility is consistent with the Liveable Neighbourhoods sustainable cities initiative.
Dependant on the progression of the Wungong Urban Water Development, the Hilbert District CommunityCentre, to be located in the new town centre, is likely to be the first of four community sites developed in thisgrowth area to service the needs of an anticipated population of over 35,000.
Technical Services (Property)
Financial Details
This proposed facility is a District level facility of 1,650 m2 that will be able to accommodate a wide range ofcommunity-based programs and activities. At this stage it is anticipated that funding for this facility will besourced through Development contributions and external grants.
Information Snapshot
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
120,000 0 0 0 0 0 0 0 0 2,800,00050,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 450,00070,000 70,000 70,000 70,000 70,000 70,000 70,000 70,000 70,000 630,000
0 0 0 0 0 0 0 0 0 (2,650,000)
240,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 1,230,000
Version 2010.08.09 28
Concept / Map
Asset Management Expense Projections
-
$400k
$800k
$1,200k
$1,600k
$2,000k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 0 0 0 0 0Operational Allocation 0 0 0 0 0 0Renewal Allocation 0 0 0 0 0 0Capital Grants Lotterywest / Development 0 0 0 0 0 0......Required Municipal Funds 0 0 0 0 0 0
29
Capital Responsibility
The specific concept and design of this facility is yet to be determined.
Technical Services (Property)
Community Services (Community Development)
2.7.2 Address the infrastructure requirements of the various community plans
Saturday, 19 June 2010 - Council Workshop
~ Hopkinson Road, Hilbert (Map Reference K)
Wungong Urban Water Development Contribution Plan
Operation Responsibility
As part of an overall requirement to establish 5,000 m2 of building space designed for community use in theWungong Urban Water Development sector, as recommended by the State Government Liveable
Neighbourhoods sustainable cities initiative, this proposed facility is an 800 m 2, local level Community Centre.
Technical Services (Technical Services)
Technical Services (Property)
Project Brief
Final usage and design of the planned community use facility will not be determined until closer to theconstruction date, however it is important that projects, such as this, are provided for in the City's Plan for theFuture to ensure that community needs, and adequate asset management, can be catered for in the future.
At this stage it is anticipated that funding for the strategic project will be sourced through Developmentcontributions and government grants.
Hilbert (West) Community Centre
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Location
Initiative Basis
Information Snapshot
Financial Details
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 310,000 1,090,000 30,000 0 0 0 0 1,430,0000 0 0 0 40,000 40,000 40,000 40,000 40,000 200,0000 0 0 0 35,000 35,000 35,000 35,000 35,000 175,0000 0 (300,000) (800,000) 0 0 0 0 0 (1,100,000)
0 0 10,000 290,000 105,000 75,000 75,000 75,000 75,000 705,000
Version 2010.08.09 30
Concept / Map
Asset Management Expense Projections
-
$240k
$480k
$720k
$960k
$1,200k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 0 0 0 0 0Operational Allocation 0 0 0 0 0 0Renewal Allocation 0 0 0 0 0 0Loan Proceeds 0 0 0 0 0 0Interest Expense 0 0 0 0 0 0Principal 0 0 0 0 0 0Capital Grants Sport and Recreation 0 0 0 0 0 0Revenue Other POS Funds 0 0 0 0 0 0..Required Municipal Funds 0 0 0 0 0 0
31
The Armadale Aquatic Centre was constructed in 1979 and is one of the City's main recreation facilities withattendances averaging 130,000 per annum.
The need to upgrade the Centre and provide an indoor, year-round facility has been the subject of muchdiscussion over the years and several previous Council reports.
In 2004, the City undertook a comprehensive Needs Assessment Study that supported the need for an indooraquatic facility to cater for the City's growing population. A Feasibility Study was then completed in 2005 thatconsidered options for meeting that need, and assessed the viability of the various options.
The revised concept plan for the redevelopment of the Armadale Aquatic Centre, based on the 2005 FeasibilityStudy, includes an indoor 25 metre pool, water features, foyer, meeting and function rooms, integratedgymnasium and creche service.
This concept provides a range of services to the community and long-term financial viability for the Centre.The estimated cost of the facility is $25 million, staged over a 4 year period, commencing 2018 - 2019.
Champion Drive, Seville Grove (Map Reference L)
Council Decision
Technical Services (Property)
Community Services (Community Development)
2.6.2 Develop new buildings and facilities in accordance with asset management principles …
Saturday, 19 June 2010 - Council Workshop
Technical Services (Property)
Project Brief
Due to the high cost of the proposed new indoor aquatic facility, and limited external funding for the project,Council was unable to afford the new facility in the short-term and the decision was made to defer the projectuntil the City's population had grown sufficiently for it to be viable. In reaching that decision, Councilacknowledged that the ageing condition of the existing facilities and infrastructure would require a majorrefurbishment and upgrade in the shorter term (Refer - Aquatic Centre Upgrade page 11)
Technical Services (Technical Services)
Information Snapshot
Indoor Aquatic Facility
Capital Responsibility
Operation Responsibility
Renewal Responsibility
Location
Initiative Basis
Financial Details
Funding Responsibility
Strategic Plan Link
Financial Revision
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 4,000,000 10,500,000 7,900,000 2,800,000 0 0 0 25,200,0000 0 0 0 75,000 300,000 300,000 300,000 300,000 1,275,0000 0 0 0 0 630,000 630,000 630,000 630,000 2,520,0000 0 (4,000,000) (9,500,000) (6,900,000) (2,800,000) 0 0 0 (23,200,000)0 0 0 298,300 999,900 1,490,500 1,661,500 1,616,000 1,566,800 7,633,0000 0 0 90,900 313,900 494,800 596,300 641,800 690,900 2,828,6000 0 0 (500,000) (500,000) 0 0 0 0 (1,000,000)0 0 0 (500,000) (500,000) 0 0 0 0 (1,000,000)
0 0 0 389,200 1,388,800 2,915,300 3,187,800 3,187,800 3,187,700 14,256,600
Version 2010.08.09 32
Asset Management Expense Projections
Concept / Map
-
$2,400k
$4,800k
$7,200k
$9,600k
$12,000k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 0 0 190,000 595,000 15,000Operational Allocation 0 0 0 0 0 22,500Renewal Allocation 0 0 0 0 0 19,600Loan Proceeds 0 0 0 (190,000) (595,000) 0Interest Expense 0 0 0 0 14,000 56,900Principal 0 0 0 0 13,300 56,200Employee Costs 0 0 0 0 0 27,000Lease Payments 0 0 0 0 168,700 168,700..Required Municipal Funds 0 0 0 0 196,000 365,900
33
This project seeks to recognise the need for the Kelmscott Library Service to move to premises having agreater floor space in response to forecast increases in library membership, library visits and modern libraryservice levels.
Technical Services (Property)
Not Applicable
1.3.1 Provide libraries that support life long learning opportunities
Saturday, 19 June 2010 - Council Workshop
Technical Services (Property)
Technical Services (Property)
The need for larger premises was identified in the Library Strategy Plan undertaken in 2005. The followingcomments from that Plan refer -
The 2 most significant issues Council's Library Service faces are space and customer choice.Space to house collections and host activities and provide connectivity to the digital world, andcustomer choice from a deeper, richer, and more rewarding selection of print and non-printitems.
By 2016 it is expected that today's 26,000 registered customers will have grown to 42,500, thenumber of library visits will have increased from 250,000 per annum to 400,000 per annum.
The Plan identifies that Kelmscott will require a District Centre Library of 1,000 m2 by 2016 to serve apopulation of 20,000 in the Kelmscott / Roleystone catchment, with new, or expanded, premises required.
Capital Responsibility
Operation Responsibility
Albany Highway, Kelmscott (Map Reference M)
Council Decision
Kelmscott Library Relocation
Project Brief
The current Kelmscott Library Service is located in leased premises on Albany Highway, Kelmscott, and has
been operating from this location since early 2005. The leased space approximates 500 m2 but service iscompromised by the physical limitations of the building. Recently the City exercised its renewal option for afurther 5 year lease term to October 2014.
Renewal Responsibility
Funding Responsibility
Financial Details
Strategic Plan Link
Financial Revision
Location
Initiative Basis
Information Snapshot
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 800,00022,500 22,500 22,500 22,500 22,500 22,500 22,500 22,500 22,500 225,00019,600 19,600 19,600 19,600 19,600 19,600 19,600 19,600 19,600 196,000
0 0 0 0 0 0 0 0 0 (785,000)52,600 47,900 42,900 37,600 31,900 25,600 19,000 11,800 4,600 344,80060,500 65,000 70,000 75,400 81,200 87,300 94,000 101,200 81,000 785,10027,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000 270,000
168,700 168,700 168,700 168,700 168,700 168,700 168,700 168,700 168,700 1,855,700
350,900 350,700 350,700 350,800 350,900 350,700 350,800 350,800 323,400 3,691,600
Version 2010.08.09 34
Asset Management Expense Projections
Concept / Map
-
$150k
$300k
$450k
$600k
$750k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 1,160,000 2,381,000 2,259,000 0 0 0Operational Allocation 0 0 0 120,000 120,000 120,000Renewal Allocation 0 0 0 136,500 136,500 136,500Loan Proceeds (1,160,000) (731,000) 0 0 0 0Interest Expense 0 86,200 137,100 131,400 125,200 118,600Principal 0 43,900 75,000 80,700 86,900 93,500Capital Grants Sport and Rec / Development 0 (1,650,000) (2,259,000) 0 0 0...Required Municipal Funds 0 130,100 212,100 468,600 468,600 468,600
35
Saturday, 19 June 2010 - Council Workshop
Nicholson Road, Piara Waters (Map Reference N)
North Forrestdale Development Contribution Plan
Oval and car park lighting
Information Snapshot
Technical Services (Parks) / Technical Services (Property)
Development Services (Project Co-ordination) / Community Services (Comm Development)
Development Services (Project Co-ordination) / Community Services (Comm Development)
Technical Services (Parks) / Technical Services (Property)
The provision of a new oval and pavilion in Piara Waters (North) is a major community and sporting facilityproject forming part of the City's strategy for provision of active sporting facilities, as identified in the ActiveSporting Reserves Needs Assessment and various feasibility studies associated with the North ForrestdaleDevelopment Contribution Plan.
Landscaped drainage swales
Capital Responsibility
Playing fields to accommodate 2 senior soccer pitches overlaid on 1 full size Australian RulesFootball oval, plus a senior size cricket oval
Children's playground
The key elements of the proposal include -
Pathways and landscaping
Community and sporting pavilion overlooking the playing fields incorporating function facilities forup to 180 people, meeting spaces, change rooms and alfresco seating area.
Access roads and 100 car parking bays to service the complex
Cricket nets
Entry statement to the park
Financial Details
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Location
Initiative Basis
Operation Responsibility
2.7.2 Address the infrastructure requirements of the various community plans
Project Brief
Piara Waters (North) Community and Sporting Facility
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 5,800,000120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 1,440,000136,500 136,500 136,500 136,500 136,500 136,500 136,500 136,500 136,500 1,638,000
0 0 0 0 0 0 0 0 0 (1,891,000)111,400 103,800 95,500 86,500 77,000 66,700 55,600 43,600 30,700 1,269,300100,700 108,300 116,700 125,600 135,100 145,400 156,500 168,500 181,400 1,618,200
0 0 0 0 0 0 0 0 0 (3,909,000)
468,600 468,600 468,700 468,600 468,600 468,600 468,600 468,600 468,600 5,965,500
Version 2010.08.09 36
Concept / Map
Asset Management Expense Projections
-
$500k
$1,000k
$1,500k
$2,000k
$2,500k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 0 0 0 0 1,365,000Operational Allocation 0 0 0 0 0 0Renewal Allocation 0 0 0 0 0 0Loan Proceeds 0 0 0 0 0 0Interest Expense 0 0 0 0 0 0Principal 0 0 0 0 0 0Capital Grants Sport and Rec / Development 0 0 0 0 0 (1,365,000)...Required Municipal Funds 0 0 0 0 0 0
37
Technical Services (Parks) / Technical Services (Property)
Development Services (Project Co-ordination) / Community Services (Comm Development)
2.7.2 Address the infrastructure requirements of the various community plans
Saturday, 19 June 2010 - Council Workshop
Location
Initiative Basis
~ Armadale Road, Piara Waters (Map Reference O)
North Forrestdale Development Contribution Plan
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Capital Responsibility
Operation Responsibility
Piara Waters (South) Community and Sporting Facility
Project Brief
Development Services (Project Co-ordination) / Community Services (Comm Development)
Technical Services (Parks) / Technical Services (Property)
Information Snapshot
Financial Details
The City and the Education Department will collaboratively plan the site and, until such time as a concept planhas been prepared for the site, the Piara Waters (North) Community and Sporting Facility is the model that willbe used to guide planning and estimating for the site.
Advice received by the City from the Education Department indicates that construction of the first primaryschool in the North Forrestdale Development Contribution Plan Area will be constructed in the Central region,commencing in 2012 - 2013, with a projection for a school to be constructed every 3 years.
The Piara Waters (South) Community and Sporting Facility will be built concurrently with the school to belocated in the South region of the Scheme Area. This school is currently the preferred second site forconstruction. Consequently, construction for this facility is likely to commence in 2015 - 2016.
To be located on Public Open Space adjacent to the primary school site in Piara Waters (South), the facility isintended to operate as a shared-use facility under a Memorandum of Understanding and site-specificagreement with the Department of Education and Training.
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
2,733,200 1,451,800 0 0 0 0 0 0 0 5,550,0000 40,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 880,0000 35,000 139,000 139,000 139,000 139,000 139,000 139,000 139,000 1,008,000
(1,089,500) 0 0 0 0 0 0 0 0 (1,089,500)0 81,000 77,800 74,400 70,800 66,800 62,600 58,000 53,100 544,5000 41,300 44,400 47,800 51,500 55,400 59,600 64,200 69,100 433,300
(1,643,700) (1,451,800) 0 0 0 0 0 0 0 (4,460,500)
0 197,300 381,200 381,200 381,300 381,200 381,200 381,200 381,200 2,865,800
Version 2010.08.09 38
Asset Management Expense Projections
Concept / Map
-
$600k
$1,200k
$1,800k
$2,400k
$3,000k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 0 0 0 0 0Operational Allocation 0 0 0 0 0 0Renewal Allocation 0 0 0 0 0 0Loan Proceeds 0 0 0 0 0 0Interest Expense 0 0 0 0 0 0Principal 0 0 0 0 0 0Capital Grants Education / Development 0 0 0 0 0 0...Required Municipal Funds 0 0 0 0 0 0
39
Saturday, 19 June 2010 - Council Workshop
~ Nicholson Road, Piara Waters (Map Reference P)
The specific concept and design of this facility is yet to be determined.
North Forrestdale Development Contribution Plan
Responsibility for the operation and maintenance of the site will be shared between the City and theDepartment of Education and Training through a site-specific agreement, which should result in cost savings toeach party in these areas.
Capital Responsibility
Piara Waters (South East) Community and Sporting Facility
The site comprises public open space co-located with a school site to create a land parcel large enough toaccommodate the proposed grounds and facilities.
This is one of 9 senior-size sporting grounds required in the North Forrestdale Development sector, andincludes a senior-size playing field and a modest pavilion facility.
This is a shared site between the City of Armadale and the Department of Education and Training.
Project Brief
Financial Details
Strategic Plan Link
Financial Revision
Location
Initiative Basis
Technical Services (Parks) / Technical Services (Property)
Technical Services (Parks) / Technical Services (Property)
Development Services (Project Co-ordination) / Community Services (Comm Development)
2.7.2 Address the infrastructure requirements of the various community plans
Information Snapshot
It is anticipated that funding for the development will be sourced through Development contributions,Department of Education and Training funding and other government grants.
Operation Responsibility
Renewal Responsibility
Funding Responsibility
Development Services (Project Co-ordination) / Community Services (Comm Development)
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 2,071,900 0 0 0 0 0 2,071,9000 0 0 0 60,000 60,000 60,000 60,000 60,000 300,0000 0 0 0 33,400 33,400 33,400 33,400 33,400 167,0000 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 00 0 0 (2,071,900) 0 0 0 0 0 (2,071,900)
0 0 0 0 93,400 93,400 93,400 93,400 93,400 467,000
Version 2010.08.09 40
Concept / Map
Asset Management Expense Projections
-
$600k
$1,200k
$1,800k
$2,400k
$3,000k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 0 0 0 0 0Operational Allocation 0 0 0 0 0 0Renewal Allocation 0 0 0 0 0 0Professional Services 0 200,000 0 0 550,000 750,000Capital Grants Sport and Rec / Development 0 0 0 0 0 0Revenue Other POS Funds 0 0 0 0 0 0Fees and Charges 0 0 0 0 0 0...Required Municipal Funds 0 200,000 0 0 550,000 750,000
41
Saturday, 19 June 2010 - Council Workshop
Armadale Road, Haynes (Map Reference Q)
Wungong Urban Water Development PlanInitiative Basis
Technical Services (Parks) / Technical Services (Property)
Technical Services (Technical Services)
A jointly funded Active Sporting Reserves Study by the City, Armadale Redevelopment Authority and theDepartment of Sport and Recreation has made recommendation to Council in relation to the future recreationneeds of the City and, in particular, the Haynes / Hilbert redevelopment areas in Wungong Urban Water.
Approximately 40 hectares of land, in close proximity to the intersection of Tonkin Highway and ArmadaleRoad, has been identified for Regional Recreation that will support the future needs of the City as it grows to apopulation of 110,000 by the year 2025.
The facility will comprise of multiple open space playing fields, sports pavilions, adequate car parking, grandstands, lighting, as well as potential for some hard court sporting facilities.
The final funding model for the Wungong Regional Recreation Facility is yet to be confirmed and is to beincluded as part of the more detailed planning work yet to be undertaken. It is, however, anticipated that thefunding model will comprise a mix of Development contributions, Department of Sport and Recreation Grantsand funding from Lotterywest. Loan borrowings and Armadale Redevelopment Authority contributions are alsolikely funding sources.
The rate of development at this site will very much be driven by the rate of population growth experienced bythe City.
Information Snapshot
Technical Services (Parks) / Technical Services (Property)
Community Services (Community Development)
2.7.2 Address the infrastructure requirements of the various community plans
Capital Responsibility
Operation Responsibility
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Location
Financial Revision
Financial Details
Wungong Regional Recreation Facility
Project Brief
A significant sporting facility, the project is scheduled for concept planning in 2011 - 2012, followed by detaileddesign work in 2015 - 2016. Commencement of construction is scheduled in 2019.
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 3,200,000 1,461,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 10,661,0000 0 0 0 250,000 250,000 250,000 250,000 250,000 1,250,0000 0 0 0 500,000 500,000 500,000 500,000 500,000 2,500,0000 0 0 0 0 0 0 0 0 1,500,0000 0 (3,200,000) (1,361,000) (1,100,000) (1,100,000) (1,100,000) (1,100,000) (1,100,000) (10,061,000)0 0 0 (100,000) (100,000) (100,000) (100,000) (100,000) (100,000) (600,000)0 0 0 0 (5,000) (10,000) (10,000) (10,000) (10,000) (45,000)
0 0 0 0 745,000 740,000 740,000 740,000 740,000 5,205,000
Version 2010.08.09 42
Asset Management Expense Projections
Concept / Map
-
$700k
$1,400k
$2,100k
$2,800k
$3,500k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
43
H
Bakers House Refurbishment
G
Frye Park Redevelopment (Stage 2)
E
IHarrisdale (North)
Community and Sporting Facility
Golf Course Redevelopment
Key Projects Location Map
D
Armadale Youth Activity Area
B
Aquatic Centre Upgrade
A
C
Armadale District Hall Upgrade
Abbey Road / Railway Avenue Link
F
Equestrian Club Facilities (Palomino Park)
E
F
H
I
J
K
N
O
P
Q
Armadale Road
Nic
ho
lso
n R
oad
To
nki
n H
igh
way
Plan for the Future 2011 - 2025
Version 2010.08.09 44
Hilbert (West) Community Centre
L
Indoor Aquatic Facility
Piara Waters (North) Community and Sporting
Facility
O
J
Hilbert District Community Centre
K
Q
Wungong Regional Recreation Facility
N
Piara Waters (South) Community and Sporting
Facility
PPiara Waters (South East) Community and Sporting
Facility
M
Kelmscott Library Relocation
CA
B
D
G
L
M
Brookton Highway
Alb
any
Hig
hw
ay
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 39,300 11,200 67,000 0 84,000 0Operational Allocation 0 0 0 0 0 0Renewal Allocation 0 0 0 0 0 0Employee Costs 400,500 670,800 811,400 811,100 811,200 811,100Asset Disposal 0 0 (19,000) 0 (38,000) 0Vehicles 9,000 9,000 18,000 18,000 27,000 27,000....Required Municipal Funds 448,800 691,000 877,400 829,100 884,200 838,100
45
Technical Services (Property) / Technical Services (Support)
The City is a service-based organisation and resources are a key consideration when planning for the future.This initiative -
Seeks to recognise that, as the range and extent of services provided by the City increases(commensurate with an increasing population) there will be a corresponding need to increasestaff resources, and
Proposes that an allocation be provided corporately, each year, to allow for increases to the full-time staffing complement, before becoming the responsibility of each of the individualDirectorates.
It is to be noted that the City's current staff numbers compare favourably with other growth local governments,reflecting a considered and responsible approach to human resource management at the City. Part of thisconsidered approach includes the presentation to Council, each year, of a staff level report prepared by theChief Executive Officer for decision making by Council when allocating resources as part of the annual budgetprocess.
Capital Responsibility
Not Applicable
Council Decision
Not Applicable
Corporate Services (Corporate Funds)
4.1.7 Ensure appropriate resources to support service delivery standards
Saturday, 19 June 2010 - Council Workshop
Not Applicable
Additional Staff Resourcing
Initiative Basis
Financial Details
Information Snapshot
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Location
Operation Responsibility
Strategy Brief
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
84,000 0 84,000 0 84,000 0 84,000 0 84,000 621,5000 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0
811,100 811,100 811,100 811,100 811,100 811,100 811,100 811,100 811,100 11,616,000(57,000) 0 (57,000) 0 (57,000) 0 (57,000) 0 (57,000) (342,000)27,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000 351,000
865,100 838,100 865,100 838,100 865,100 838,100 865,100 838,100 865,100 12,246,500
Version 2010.08.09 46
(Source - The West Australian Local Government Directory 2010 - WALGA)
Further Information
Employee Numbers for Councils with Populations Greater Than 30,000(2008 - 2009)
y = 0.0053x
0
200
400
600
800
1,000
0 40,000 80,000 120,000 160,000 200,000
Armadale (2010)
Employee Numbers(Not including Short-Term Contract or Casual Staff)
0
100
200
300
2002 2005 2008
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.To Reserve 0 122,200 294,800 832,300 1,060,900 1,000,900From Reserve 0 (122,200) 0 (832,300) (221,100) (392,100)........Required Municipal Funds 0 0 294,800 0 839,800 608,800
47
Saturday, 19 June 2010 - Council Workshop
Initiative Basis
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Not Applicable
Council Decision
Not Applicable
Not Applicable
Commercial / office / retail opportunities
Studies are currently underway to determine the concept, staging and funding of the development, access,parking and traffic considerations, as well as the cultural and heritage needs of the precinct.
A variety of other needs assessments are also being undertaken in the areas of arts and convention facilitiesas well as opportunities for commercial and office utilisation. At this stage, the establishment of a ReserveAccount is considered prudent so that identified funds can be directed towards this project via the Reserve.
Operation Responsibility
As stated earlier, it is anticipated that other funding sources, including borrowings, will be required for thismajor civic project.
Information Snapshot
Capital Responsibility Not Applicable
Financial Details
Location
Corporate Services (Corporate Funds)
4.1.7 Ensure appropriate resources to support service delivery standards
Strategy Brief
This Plan contains provisioning for a major expansion project, still to be defined, that will provide anappropriate civic precinct. Provisioning is in the form of reserving funds, but will most likely be adjusted toborrowings, within the City's borrowing strategy constraints. The project will include -
With the projected population growth within the City of Armadale expected to reach in excess of 120,000 by2031, the expectation on service delivery will mean that the current civic precinct and administration facilitieswill not provide the level of amenity and service demanded by residents.
The rapidly growing community of Armadale has a right to expect a civic precinct and administration complexthat provides the breadth and range of services in a prosperous regional centre.
Civic function space
Administrative office requirements
Civic Precinct Provisioning
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
909,000 747,200 3,569,800 1,539,100 1,317,200 1,466,700 3,374,600 4,743,400 6,219,200 27,197,300(7,600) (224,600) (2,300,000) (27,200) (33,500) (390,300) (122,800) 0 0 (4,673,700)
901,400 522,600 1,269,800 1,511,900 1,283,700 1,076,400 3,251,800 4,743,400 6,219,200 22,523,600
Version 2010.08.09 48
Further Information
Civic Precinct ProvisioningCumulative Funds
-
$5,000k
$10,000k
$15,000k
$20,000k
$25,000k
2011 2014 2017 2020 2023
JULL STREET
CHU
RCH
A
VEN
UE
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 25,500 140,000 140,000 140,000 140,000 140,000Operational Allocation 0 2,500 5,000 7,500 10,000 12,500Renewal Allocation 0 5,000 10,000 15,000 20,000 25,000Capital Grants Clubs / CSRFF (17,000) (80,000) (80,000) (80,000) (80,000) (80,000)......Required Municipal Funds 8,500 67,500 75,000 82,500 90,000 97,500
49
Each year the Department of Sport and Recreation invites funding applications for capital works under thisprogram. The types of projects eligible for funding include -
Modifications and additions to existing facilities to increase opportunities for participation
Upgrading of existing facilities to better suit current and future needs, and
Funding is available for up to one-third of the cost of the eligible projects (maximum grant is $4 million) with theremaining funds to be provided by the local government and / or the club or community group.
The closing date each year for applications occurs in October, with the results being advised in March of theyear following.
Construction of new sport and recreation facilities
Capital Responsibility
The strategy makes financial provision in each year of the Plan (other than the first) for project costs totalling$140,000 and revenues of $80,000 made of grants and club / community group contributions.
This strategy is in response to the State Government's Community Sport and Recreation Facilities Fund(CSRFF) program administered and funded through the Department of Sport and Recreation.
Strategy Brief
Importantly, the strategy also makes provision for the additional maintenance and asset renewal costsassociated with any successful grant applications.
Technical Services (Parks) / Technical Services (Property)
Technical Services (Parks) / Technical Services (Property)
Community Sport and Recreation Facilities Fund Initiatives
Financial Details
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Location
Initiative Basis
Operation Responsibility
Each year the City invites local clubs and community groups to make application before the end of September.This provisioning is for those smaller local projects submitted by those local clubs community groups.
Information Snapshot
Technical Services (Parks) / Technical Services (Property)
Community Services (Community Development)
1.5.1 Provide and promote Council sport, recreation and leisure facilities
Saturday, 19 June 2010 - Council Workshop
Various
Council Decision
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
140,000 140,000 140,000 140,000 140,000 140,000 140,000 140,000 140,000 1,985,50015,000 17,500 20,000 22,500 25,000 27,500 30,000 32,500 35,000 262,50030,000 35,000 40,000 45,000 50,000 55,000 60,000 65,000 70,000 525,000
(80,000) (80,000) (80,000) (80,000) (80,000) (80,000) (80,000) (80,000) (80,000) (1,137,000)
105,000 112,500 120,000 127,500 135,000 142,500 150,000 157,500 165,000 1,636,000
Version 2010.08.09 50
Further Information
Asset Management Expense Projections
-
$60k
$120k
$180k
$240k
$300k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.To Reserve 0 0 0 0 0 0From Reserve 0 0 0 0 0 0........Required Municipal Funds 0 0 0 0 0 0
51
Further studies to inform the scope and opportunities are planned in the later years of this Plan.
Given that the City's focus is strongly on heritage, and that contemporary cultural interests andconcerns are not catered for to any significant extent, there are obvious gaps in the 'menu' fromwhich local residents can make their leisure and entertainment choices. Armadale does nothave a major public performing arts venue or a cinema complex or even commercial venueswhere popular music can be regularly enjoyed. If Armadale's residents want to enjoy liveperformances or see a movie, they mostly have to hop in the car or on a train and go elsewherewithin the metro area. This is particularly the case for the City's younger people. In workingtowards the provision of a wider range of cultural facilities, ideally within a strategicallydeveloped cultural precinct or precincts, achieving the right mix of component parts will beessential.
The last report commissioned by the City on Cultural Facilities was in May 2000. The recommendationscontained in that Report were many and the associated funding was considered beyond Councils means at thetime. As a result, these recommendations, other than the cinema complex, have not yet been advancedfurther.
The strategy is generally in response to the following Report commentary -
The Plan makes provision for $500,000 per annum to be aside in a Reserve Account, commencing in Year 7,to firstly commission necessary further studies and establish funds for capital works and / or contributions.
The Cultural / Performing Arts Provisioning strategy seeks to set aside funding in a Reserve Account towardsthe provision of a cultural / performing arts facility, or partnering with another group or organisation to satisfythis likely expectation.
Not Applicable
Council Decision
Not Applicable
Corporate Services (Corporate Funds)
1.3.2 Promote and support community arts, historical and cultural facilities and events
Saturday, 19 June 2010 - Council Workshop
Strategic Plan Link
Not Applicable
Initiative Basis
Financial Revision
Cultural / Performing Arts Provisioning
Strategy Brief
Information Snapshot
Financial Details
Capital Responsibility
Operation Responsibility
Renewal Responsibility
Funding Responsibility
Not Applicable
Location
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 4,500,0000 0 0 0 0 0 0 0 0 0
500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 4,500,000
Version 2010.08.09 52
Further Information
Cultural / Performing Arts ProvisioningCumulative Funds
-
$1,000k
$2,000k
$3,000k
$4,000k
$5,000k
2011 2014 2017 2020 2023
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Land Sales (1,365,000) (770,000) (10,300,000) (4,750,000) 0 0Sales Expense 124,000 70,000 936,300 431,800 0 0To Reserve 1,241,000 700,000 9,363,700 4,318,200 0 0.......Required Municipal Funds 0 0 0 0 0 0
53
$4.7 million
$15.6 million
Development Services (Planning)
4.6.2 Actively pursue alternative sources of revenue for Council's assets and operations
Saturday, 19 June 2010 - Council Workshop
Not Applicable
Not Applicable
Location
Initiative Basis
Various
Council Decision
Capital Responsibility
Strategy Brief
Operation Responsibility
The Freehold Land Sales and Investment Strategy, that was first initiated in 2007 - 2008, seeks to moreeffectively manage the City's Land Assets by maximising returns, disposing and investing in new assets (whereappropriate), and allocating funds to strategic capital works.
It is proposed that 70% of the proceeds from proposed land sales be re-invested in revenue producing assetsyielding a higher investment return with the remainder, 30%, being applied to major asset / capital creationprograms. The key estimates for this strategy, as contained in the following dot points, are -
Potential net proceeds from proposed land sales
70% reinvestment in revenue producing assets / investments
30% Allocation to various major initiatives
Not Applicable
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Freehold Land Sales and Investment
Financial Details
Information Snapshot
$10.9 million
Plan for the Future 2011 - 2025
Bavich Road Lot 235 Armadale
Brigade Road Lot 50 Forrestdale
Carrawatha Avenue Lot 60 Mount Nasura
Clifton Street Lot 20 / 21 Kelmscott
Connell Avenue Lot 33 Kelmscott
Galong Place Lot 1 Armadale
Numulgi Street Lot 300 Armadale
Page Road Lot 39 Kelmscott
Wallangarra Drive Lot 108 Bedfordale
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 (17,185,000)0 0 0 0 0 0 0 0 0 1,562,1000 0 0 0 0 0 0 0 0 15,622,900
0 0 0 0 0 0 0 0 0 0
Version 2010.08.09 54
Property Locations Identified for the Freehold Land Sales Strategy
Further Information
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Loan Proceeds (675,000) (675,000) 0 0 0 0Interest Expense 0 49,800 95,900 88,300 80,200 71,500Principal 0 47,400 98,400 105,900 114,000 122,700. 0 0 0 0 0 0. 0 0 0 0 0 0. 0 0 0 0 0 0....Required Municipal Funds (675,000) (577,800) 194,300 194,200 194,200 194,200
55
Council Decision
Corporate Services (Corporate Funds)
4.6.2 Actively pursue alternative sources of revenue for Council's assets and operations
Saturday, 19 June 2010 - Council Workshop
Not Applicable
Not Applicable
Capital Responsibility
Operation Responsibility
Part funding of infrastructure works by way of loans is considered a fair and equitable means of sharing thecost amongst current and future ratepayers given both current and future ratepayers will benefit from suchworks.
Information Snapshot
Not Applicable
Not Applicable
Financial Details
Loan Borrowings
Strategy Brief
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Location
Initiative Basis
As part of the City's managed loan borrowing strategy, supplementary (to proposed loan borrowings for specificmajor projects) loan borrowings are proposed to fund necessary annual infrastructure works, e.g. roads,footpaths, drainage and reserves.
Plan for the Future 2011 - 2025
$'000
Opening Principal Outstanding Balance - 2010 10,928$
Loan Proceeds for Strategic Items 50,032$
Principal Repayments on Strategic items (24,885)$
Principal Repayments on Ongoing Loans (11,310)$
Closing Principal Outstanding Balance - 2025 24,765$
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 (1,350,000)62,200 52,100 41,200 29,500 16,900 5,200 0 0 0 592,800
132,100 142,200 153,100 164,800 177,300 91,900 0 0 0 1,349,8000 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 00 0 0 0 0 0 0 0 0 0
194,300 194,300 194,300 194,300 194,200 97,100 0 0 0 592,600
Version 2010.08.09 56
Total City Loan Borrowings Summary
Further Information
Total City Loan Borrowings - Outstanding Principal
-
$7,000k
$14,000k
$21,000k
$28,000k
$35,000k
2011 2014 2017 2020 2023
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Land Sales (1,940,000) (1,430,000) (825,000) 0 0 0Sales Expense 176,300 130,000 75,000 0 0 0To Trust 1,763,700 1,300,000 750,000 0 0 0.......Required Municipal Funds 0 0 0 0 0 0
57
Saturday, 19 June 2010 - Council Workshop
Various
Not Applicable
Not Applicable
Development Services (Planning)
Potential net proceeds from proposed POS sales
30% reinvestment in regional recreational initiatives
Initiative Basis
4.6.2 Actively pursue alternative sources of revenue for Council's assets and operations
Council Decision
Not Applicable
Location
New capital works on remaining POS lands(includes other revenue sources)
The Public Open Space (POS) Land Sales strategy, first launched in 2007 - 2008, has, as its primary objective,a more efficient and effective utilisation of POS land holdings across the City.
The Strategy seeks to identify and sell POS land holdings that are superfluous to current and futurerequirements, with 30% of the net sale proceeds being directed to a Regional Recreation holding account, andthe balance to be spent on improving those POS land holdings to be retained.
$7.4 million
$2.2 million
$5.2 million
Renewal Responsibility
Funding Responsibility
The detailed works program for this initiative are under continuous development due, in large part, to the self-imposed discipline that no associated works will commence until such time as POS land sale proceeds havebeen confirmed and received.
This strategy is underpinned by a Precinct methodology, which effectively means that the majority of proceedsfrom POS sales in a particular precinct (of which there are 10) are to be spent on improving the remaining POSland holdings in that same precinct. The estimates for the total strategy are summarised as follows -
Strategic Plan Link
Financial Revision
Information Snapshot
Financial Details
Capital Responsibility
Operation Responsibility
Public Open Space Land Sales
Strategy Brief
Plan for the Future 2011 - 2025
Pindari Court Lot 2647 A - Westfield
Slee Avenue Lot 300 A - Westfield
Ives Place Lot 2902 B - Seville Grove
Scotia Place Lot 2906 B - Seville Grove
Donald Court Lot 301 C - West Armadale
Emerald Court Lot 298 E - Mount Richon
Arbuthnot Street Lot 210 F - Clifton Hills
Boondi Place Lot 209 F - Clifton Hills
Weston Terrace Lot 10 F - Clifton Hills
Bromfield Drive Lot 226 H - Mount Nasura
Glenfield Place Lot 222 H - Mount Nasura
Hicks Road Lot 501 H - Mount Nasura
Millen Street Lot 2032 H - Mount Nasura
Wandoo Street Lot 2115 H - Mount Nasura
Banken Street Not applicable N - West
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 (4,195,000)0 0 0 0 0 0 0 0 0 381,3000 0 0 0 0 0 0 0 0 3,813,700
0 0 0 0 0 0 0 0 0 0
Version 2010.08.09 58
Property Locations Identified for the Public Open Space Land Sales Strategy
Further Information
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 0 0 0 150,000 150,000Operational Allocation 0 0 0 0 0 7,500Renewal Allocation 0 0 0 0 0 15,000.......Required Municipal Funds 0 0 0 0 150,000 172,500
59
Technical Services (Parks)
Technical Services (Parks)
Corporate Services (Corporate Funds)
2.4.2 Maintain and improve the quality, amenity and accessibility of open spaces
Saturday, 19 June 2010 - Council Workshop
Various
Council Decision
Technical Services (Parks)
Location
Initiative Basis
The strategy also makes provision for the associated additional maintenance and asset renewal costs.
This strategy, scheduled to commence in Year 5 of the Plan, is primarily targeted at raising the general amenityand standard of Public Open Space parks and reserves throughout the City, in keeping with communityexpectations.
The strategy provides for $150,000 to be spent each year on improving parks and reserves and is additional toother planned parks and reserves improvement and maintenance initiatives including, for example, theproposed works totalling $5.2 million to be funded from the Public Open Space Land Sales Strategy and theprovision and upkeep of higher standard Public Open Space areas in new residential estates like those inPiara Waters / Harrisdale, Champion Lakes and Wungong, which are, in part, funded by proposed SpecifiedArea Rates.
Details of the proposed $150,000 per annum Recreational Reserves Development program will be preparedand costed nearer the date the strategy is planned to commence.
Strategy Brief
Recreational Reserves Development
Information Snapshot
Capital Responsibility
Operation Responsibility
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Financial Details
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
150,000 150,000 150,000 150,000 150,000 150,000 150,000 150,000 150,000 1,650,00015,000 22,500 30,000 37,500 45,000 52,500 60,000 67,500 75,000 412,50030,000 45,000 60,000 75,000 90,000 105,000 120,000 135,000 150,000 825,000
195,000 217,500 240,000 262,500 285,000 307,500 330,000 352,500 375,000 2,887,500
Version 2010.08.09 60
Further Information
Asset Management Expense Projections
-
$100k
$200k
$300k
$400k
$500k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 0 0 0 0 0Operational Allocation 56,500 91,500 91,500 91,500 91,500 91,500Renewal Allocation 35,000 38,700 58,700 78,500 98,400 98,400Rates 0 (49,800) (75,400) (101,000) (126,600) (126,600)......Required Municipal Funds 91,500 80,400 74,800 69,000 63,300 63,300
61
Champion Lakes Area
Council Decision
The purpose of this strategy is to levy a Specified Area Rate, pursuant to the Local Government Act 1995 (asamended) , on a specified area, in this case the Champion Lakes area, the purpose of which is to maintain andenhance the Public Open Space (POS) amenity of this new residential estate by way of increased andimproved service levels in comparison to POS service levels provided throughout the remainder of the City.
The service to be provided and funded by the Specified Area Rate will generally entail increased levels ofmaintenance, operations and renewals in these specified POS areas.
Works to be included, but not limited to, are -
Garden beds
Park infrastructure
Technical Services (Parks)
Corporate Services (Corporate Funds)
2.4.2 Maintain and improve the quality, amenity and accessibility of open spaces
Saturday, 19 June 2010 - Council Workshop
Initiative Basis
Operation Responsibility
Strategy Brief
Technical Services (Parks)
Technical Services (Parks)
Irrigation systems
Park lighting
Collection of litter
Turf surfaces
It is proposed that the rates component of this strategy commence in Year 2 of this Plan (2011-2012).
Capital Responsibility
Contract management
Specified Area Additional Services - Champion Lakes
Information Snapshot
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Location
Financial Details
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 091,500 91,500 91,500 91,500 91,500 91,500 91,500 91,500 91,500 1,337,50098,400 98,400 98,400 98,400 98,400 98,400 98,400 98,400 98,400 1,293,300
(126,600) (126,600) (126,600) (126,600) (126,600) (126,600) (126,600) (126,600) (126,600) (1,618,800)
63,300 63,300 63,300 63,300 63,300 63,300 63,300 63,300 63,300 1,012,000
Version 2010.08.09 62
Further Information
Asset Management Expense Projections
-
$50k
$100k
$150k
$200k
$250k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 0 0 0 0 0Operational Allocation 310,000 340,000 400,000 420,000 444,000 444,000Renewal Allocation 406,200 441,700 477,300 477,300 477,300 477,300Rates (362,100) (394,200) (431,700) (435,200) (439,400) (439,400)......Required Municipal Funds 354,100 387,500 445,600 462,100 481,900 481,900
63
Technical Services (Parks)
The rates component of this strategy first commenced in 2009-2010.
Garden beds
Park infrastructure
Technical Services (Parks)
Corporate Services (Corporate Funds)
2.4.2 Maintain and improve the quality, amenity and accessibility of open spaces
Saturday, 19 June 2010 - Council Workshop
Location
Initiative Basis
Financial Details
The purpose of this strategy is to levy a Specified Area Rate, pursuant to the Local Government Act 1995 (asamended) , on a specified area, in this case the North Forrestdale area, the purpose of which is to maintainand enhance the Public Open Space (POS) amenity of this new residential estate by way of increased andimproved service levels in comparison to POS service levels provided throughout the remainder of the City.
The service to be provided and funded by the Specified Area Rate will generally entail increased levels ofmaintenance, operations and renewals in these specified POS areas.
Works to be included, but not limited to, are -
Turf surfaces
Piara Waters / Harrisdale Area
Council Decision
Renewal Responsibility
Funding Responsibility
Strategic Plan Link
Financial Revision
Capital Responsibility
Operation Responsibility
Specified Area Additional Services - Piara Waters / Harrisdale
Strategy Brief
Irrigation systems
Park lighting
Collection of litter
Contract management
Technical Services (Parks)
Information Snapshot
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 0444,000 444,000 444,000 444,000 444,000 444,000 444,000 444,000 444,000 6,354,000477,300 477,300 477,300 477,300 477,300 477,300 477,300 477,300 477,300 7,052,800
(439,400) (439,400) (439,400) (439,400) (439,400) (439,400) (439,400) (439,400) (439,400) (6,456,600)
481,900 481,900 481,900 481,900 481,900 481,900 481,900 481,900 481,900 6,950,200
Version 2010.08.09 64
Further Information
Asset Management Expense Projections
-
$250k
$500k
$750k
$1,000k
$1,250k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Capital Allocation 0 0 0 0 0 0Operational Allocation 0 40,000 102,600 165,500 228,900 336,600Renewal Allocation 0 0 78,900 158,600 240,300 361,800Rates 0 0 (101,500) (204,100) (309,200) (465,600)......Required Municipal Funds 0 40,000 80,000 120,000 160,000 232,800
65
Park lighting
Saturday, 19 June 2010 - Council Workshop
Wungong Urban Water Area
Council Decision
Corporate Services (Corporate Funds)
2.4.2 Maintain and improve the quality, amenity and accessibility of open spaces
The purpose of this strategy is to levy a Specified Area Rate, pursuant to the Local Government Act 1995 (asamended) , on a specified area, in this case the Wungong Urban Water area, the purpose of which is tomaintain and enhance the Public Open Space (POS) amenity of this new residential estate by way of increased and improved service levels in comparison to POS service levels provided throughout the remainder of theCity.
Collection of litter
Capital Responsibility
Operation Responsibility
Location
Initiative Basis
Technical Services (Parks)
Technical Services (Parks)
The service to be provided and funded by the Specified Area Rate will generally entail increased levels ofmaintenance, operations and renewals in these specified POS areas.
Contract management
It is proposed that the rates component of this strategy commence in Year 3 of this Plan (2012-2013).
Financial Details
Specified Area Additional Services - Wungong
Strategy Brief
Funding Responsibility
Strategic Plan Link
Information Snapshot
Renewal Responsibility Technical Services (Parks)
Works to be included, but not limited to, are -
Turf surfaces
Garden beds
Park infrastructure
Irrigation systems
Financial Revision
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 0459,000 588,800 718,500 829,700 941,000 1,052,100 1,144,800 1,237,500 1,330,200 9,175,200493,500 633,000 772,500 892,500 1,011,000 1,131,000 1,230,600 1,330,400 1,430,000 9,764,100
(635,000) (814,500) (994,000) (1,148,100) (1,301,300) (1,455,400) (1,583,600) (1,711,900) (1,840,100) (12,564,300)
317,500 407,300 497,000 574,100 650,700 727,700 791,800 856,000 920,100 6,375,000
Version 2010.08.09 66
Further Information
Asset Management Expense Projections
-
$600k
$1,200k
$1,800k
$2,400k
$3,000k
2011 2014 2017 2020 2023
Capital Allocation Operational Allocation Renewal Allocation
City of Armadale
67
Critical, and fundamental, to the City's future success and sustainability is the diverse and numerous ongoingservices and programs that the City provides on a daily basis, many of which are mandated by legislation.
In developing the Plan for the Future, these programs are subjected to a critical evaluation on a progressivebasis to ensure that the programs -
Remain relevant Deliver value for money Reflect the most appropriate method of delivering the service Are not duplicating services already available from other service providers Have a reasonable level of demand Are financially sustainable, and Are socially sustainable
Detailed infrastructure projects are yet to be fully endorsed by Council and, as such, do not appear asindividual values in the Plan. Indicative funding levels have been established for improvements and renewal ofeach of the infrastructure assets of Council. The net value of these works is included within the values coveredin the following pages. Detailed project programs will firstly be endorsed by Council and managed with regardbeing had to the relevant allocation of funds provided.
The Ongoing Services and Programs have been grouped into the following key strategic directions, as outlinedin the City's Strategic Plan 2010 - 2014 -
Community Wellbeing Enhanced Natural and Built Environments Economic Growth Good Governance and Management
Approximately $35 million per annum (average over 15 years) of total net fund allocations is set aside for theprovision of ongoing services and programs.
Examples within the following tables include -
Maintenance and improvement of over 550 kms of road network Maintenance and improvement of over 1,600 hectares of parks and reserves Maintenance and improvement of over 180 public buildings Library services provision at 3 locations Building, health and planning services Cultural and community events Ranger and emergency services Recreation and leisure services Corporate governance and financial management services
The Local Government Act 1995, at Section 1.3, states, in part -
1. This Act provides for a system of local government by - b. Describing the functions of local governments; and d. Providing a framework for the administration and financial management of local government;
and
3. In carrying out its functions, a local government is to use its best endeavours to meet the needs of currentand future generations through an integration of environmental protection, social advancement and economicprosperity.
Ongoing Services and Programs
Overview
Plan for the Future 2011 - 2025
Ongoing Services and Programs - Net Commitment over the Life of the Plan
17% Community Wellbeing
56% Enhanced Natural and Built Environment
7% Economic Growth
20% Good Governance and Management
Ongoing Services and Programs - Revenue from Ordinary Activities - Excluding Rates
19% Operating Grants, Subsidies and Contributions
65% Fees and Charges
16% Interest Earnings
Ongoing Services and Programs - Expense from Ordinary Activities - Excluding Non-Cash Items
42% Employment, Office and Professional
40% Facilities and Projects / Works
18% Interest and Other Expense
Ongoing Services and Programs - Major Assets and Infrastructure
18% Land and Buildings
54% Roads
8% Drainage
6% Pathways
14% Parks and Reserves
Version 2010.08.09 68
Graphical Illustrations
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Community Development 1,647,200 1,654,500 1,654,500 1,654,500 1,644,500 1,644,500Community Services 386,500 386,500 433,200 671,000 740,400 809,800Health 684,700 655,600 655,600 655,600 655,600 655,600Leisure Services 695,000 711,700 695,000 693,900 693,900 693,900Libraries and Heritage 2,220,600 2,201,000 2,161,000 2,157,900 2,161,000 2,161,000Rangers and Emergency 615,300 602,900 602,900 602,900 602,900 602,900....Required Municipal Funds 6,249,300 6,212,200 6,202,200 6,435,800 6,498,300 6,567,700
69
Community Wellbeing
Scope
Financial Details
The range and quality of community services offered within the area plays a key role in making Armadale aspecial place to live by fostering community pride and involvement.
Administration and operation of halls, outdoor sporting complexes, recreational programs, public swimmingpools and indoor sporting complexes.
Administration and operation of halls, outdoor sporting complexes, recreational programs, public swimmingpools and indoor sporting complexes.
Libraries and Heritage
Rangers and EmergencyAdministration and operation of fire prevention services, animal control, voluntary emergency service groups,the control of off-road vehicles, enforcement of local laws and vehicle impoundment.
Services (Primary)
Administration and operation of services relating to indigenous support, volunteers, youth, aged and disabled,events and community development.
Community Development
Community Services
Health
Leisure Services
Administration of the Executive Director of Community Services' Office, including specialist projects relating tothe Community Services Directorate.
Administration and operation of local libraries, museums, historical facilities and tourism information offices.
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
1,644,500 1,644,500 1,644,500 1,644,500 1,644,500 1,644,500 1,644,500 1,644,500 1,644,500 24,700,200879,200 948,600 1,018,000 1,087,400 1,156,800 1,226,200 1,295,600 1,365,000 1,434,400 13,838,600655,600 655,600 655,600 655,600 655,600 655,600 655,600 655,600 655,600 9,863,100710,600 693,900 693,900 693,900 693,900 710,600 693,900 693,900 693,900 10,461,900
2,161,000 2,157,900 2,161,000 2,161,000 2,161,000 2,157,900 2,161,000 2,161,000 2,161,000 32,505,300602,900 602,900 602,900 602,900 602,900 602,900 602,900 602,900 602,900 9,055,900
6,653,800 6,703,400 6,775,900 6,845,300 6,914,700 6,997,700 7,053,500 7,122,900 7,192,300 100,425,000
Version 2010.08.09 70
Targeted Outcomes
Services that support community growth and development
Optimum quality of life for all citizens
Access to a wide range of cultural, arts and learning opportunities
Accessible health and other support services that meet the needs of our community
Sport, recreation and leisure opportunities that contribute to community health and wellbeing
A safe community
Net Commitment Projections
-
$1,600k
$3,200k
$4,800k
$6,400k
$8,000k
2011 2014 2017 2020 2023
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Asset Management 210,100 253,100 253,100 253,100 253,100 253,100Building (256,100) (256,100) (256,100) (256,100) (256,100) (256,100)Civil Works 5,769,800 5,908,800 6,168,800 6,434,000 6,704,400 6,980,200Environment Planning 289,100 292,900 292,900 292,900 292,900 258,100Parks 5,951,600 6,223,400 6,199,400 6,226,900 6,305,900 6,386,500Planning 1,409,400 1,347,100 1,347,100 1,302,300 1,302,300 1,302,300Property 4,523,500 3,796,400 3,805,100 3,863,800 3,872,500 3,881,200Support (294,700) (294,700) (294,700) (294,700) (294,700) (294,700)Technical Services 2,806,300 2,993,400 3,068,400 3,083,400 3,098,400 3,113,400Waste (754,000) (754,000) (754,000) (754,000) (754,000) (754,000)Required Municipal Funds 19,655,000 19,510,300 19,830,000 20,151,600 20,524,700 20,870,000
71
Support
Services (Primary)
Enhanced Natural and Built Environments
Scope
Monitoring and recording of Council assets and infrastructure and development of plans for their maintenanceand renewal.
Administration, regulation, maintenance and construction of streets, roads, bridges, pathways, drainage andassociated components, under the City's control.
Building
Civil Works
Administration, inspection and operations concerned with application of building standards.
Maintenance and construction of recreation grounds, parks, gardens, streetscapes, road verges androundabouts.
Parks
Planning
PropertyProvision and maintenance of Council's built assets such as community facilities, sporting clubs and pavilions,public halls and toilets, and administration centres.
Technical ServicesAdministration of the Executive Director of Technical Services' Office, including specialist projects relating tothe Technical Services Directorate.
The way physical infrastructure is planned, provided and maintained, and the level of care afforded to ournatural environment, has a major impact on quality of life for all citizens.
Environment Planning
Asset Management
Financial Details
WasteAdministration and operation of refuse collection and disposal services, including general, recyclable andgreen waste collection, and associated sites.
Administration, inspection and operation of environmental concerns.
Administration, inspection and operation of town planning and regional development services.
Maintenance and provision of works depot, machinery, equipment and inventory for works.
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
253,100 253,100 253,100 253,100 253,100 253,100 253,100 253,100 253,100 3,753,500(256,100) (256,100) (256,100) (256,100) (256,100) (256,100) (256,100) (256,100) (256,100) (3,841,500)
7,261,500 7,548,400 7,841,000 8,139,500 8,444,000 8,754,600 9,071,300 9,394,400 9,724,000 114,144,700258,100 258,100 258,100 258,100 258,100 258,100 258,100 258,100 258,100 4,041,700
6,468,600 7,002,400 7,087,900 7,175,100 7,664,000 7,754,700 7,847,200 7,941,600 8,037,900 104,273,1001,302,300 1,302,300 1,302,300 1,302,300 1,302,300 1,302,300 1,302,300 1,302,300 1,302,300 19,731,2003,889,900 4,248,600 4,257,300 4,266,000 4,274,700 4,283,400 4,292,100 4,300,800 4,309,500 61,864,800(294,700) (294,700) (294,700) (294,700) (294,700) (294,700) (294,700) (294,700) (294,700) (4,420,500)
3,128,400 3,143,400 3,158,400 3,173,400 3,188,400 3,203,400 3,218,400 3,233,400 3,248,400 46,858,900(754,000) (754,000) (754,000) (754,000) (754,000) (754,000) (754,000) (754,000) (754,000) (11,310,000)
21,257,100 22,451,500 22,853,300 23,262,700 24,079,800 24,504,800 24,937,700 25,378,900 25,828,500 335,095,900
Version 2010.08.09 72
Targeted Outcomes
Recognition of climate change
Council buildings and facilities that meet community needs
Assets and infrastructure managed over the long-term to meet current and future needs
A natural environment and bushland that is sustained, enhanced and strengthened
Net Commitment Projections
Safe and effective disposal of domestic wastewater and stormwater
Best practice integrated waste management
Long-term planning and development that is guided by a balance between economic, social andenvironmental objectives
Diverse and attractive development that is integrated with the distinctive character of the City
Attractive and user-friendly streetscapes and open spaces
Safe and efficient movement of goods, services and people
A revitalised City of Armadale
-
$5,000k
$10,000k
$15,000k
$20,000k
$25,000k
2011 2014 2017 2020 2023
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Development Services 346,000 346,000 380,800 415,600 450,400 485,200Engineering Design 724,900 724,900 724,900 724,900 724,900 724,900Infrastructure 354,200 354,200 354,200 354,200 354,200 354,200Project Co-ordination 0 0 0 0 0 0Public Relations 263,600 263,600 263,600 263,600 263,600 263,600Subdivisions 97,900 97,900 97,900 97,900 97,900 97,900....Required Municipal Funds 1,786,600 1,786,600 1,821,400 1,856,200 1,891,000 1,925,800
73
Services (Primary)
Engineering Design
Administration of the Executive Director of Development Services' Office, including specialist projects relatingto the Development Services Directorate.
Financial Details
Public Relations
Administration and application of major planning projects, currently the North Forrestdale DevelopmentContribution Plan.
Development Services
A strong local economy improves local employment opportunities and provides a broader range of services,facilities and infrastructure to the benefit of both the business and residential sectors.
Economic Growth
Scope
Engineering analysis and associated design of Council works, generally associated with Civil Works, Parksand Subdivisions.
InfrastructurePlanning associated with new infrastructure assets, including those relating to the Civil Works and Subdivisionareas.
Project Co-ordination
Planning and engineering requirements associated with new subdivisions.Subdivisions
Corporate marketing and promotion, including newsletters, media releases, corporate image development andmarketing plans.
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
520,000 554,800 589,600 624,400 659,200 694,000 728,800 763,600 798,400 8,356,800724,900 724,900 724,900 724,900 724,900 724,900 724,900 724,900 724,900 10,873,500354,200 354,200 354,200 354,200 354,200 354,200 354,200 354,200 354,200 5,313,000
0 0 0 0 0 0 0 0 0 0263,600 263,600 263,600 263,600 263,600 263,600 263,600 263,600 263,600 3,954,00097,900 97,900 97,900 97,900 97,900 97,900 97,900 97,900 97,900 1,468,500
1,960,600 1,995,400 2,030,200 2,065,000 2,099,800 2,134,600 2,169,400 2,204,200 2,239,000 29,965,800
Version 2010.08.09 74
Targeted Outcomes
A dynamic and diverse local economy
Strong and profitable local business
A skilled, mobile and diverse workforce
Local, national and international recognition
A well developed relationship with industry, commerce and government
Infrastructure that supports sustainable economic development
Net Commitment Projections
-
$600k
$1,200k
$1,800k
$2,400k
$3,000k
2011 2014 2017 2020 2023
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
.Chief Executive Officer 1,318,600 1,401,500 1,331,200 1,470,900 1,400,600 1,540,300Corporate Services 511,600 511,600 546,400 581,200 616,000 650,800Finance 1,551,700 1,262,800 1,286,800 1,284,700 1,284,700 1,378,200Governance and Administration 1,402,700 1,402,700 1,402,700 1,402,700 1,356,700 1,336,700Human Resources 950,400 950,400 950,400 950,400 950,400 950,400IT Services 2,269,500 2,269,500 2,269,500 2,269,500 2,269,500 2,269,500Rates 129,800 (77,600) (77,600) 129,800 (77,600) (77,600)...Required Municipal Funds 8,134,300 7,720,900 7,709,400 8,089,200 7,800,300 8,048,300
75
Good Governance and Management
Chief Executive OfficerAdministration of the Chief Executive's Office and the Members of Council, including core organisationalservices, leadership and strategic direction.
Human Resources
Administration, and maintenance, of rate records and rating valuations.
Scope
High quality, professional governance and leadership, together with effective administration of Councilresources, are essential to the success of the City.
Administration of the Executive Director of Corporate Services' Office, including specialist projects relating tothe Corporate Services Directorate.
Finance
Governance and Administration
IT Services
Administration and operation of all corporate finance related matters, including cash receipting, billing, fundsinvestment, creditor payment and corporate finance systems.
Provision of governance services, such as policy document preparation, statutory reviews and maintenance ofregisters. Also includes the administration of the corporate office requirements, including reception, recordkeeping, photocopying, stationery and insurance related matters.
Administration and co-ordination of all corporate Human Resource related matters, including corporate training,occupational safety and health advisement, and staff recruitment.
Corporate Services
Services (Primary)
Provision, operation and maintenance of core computer systems, software and hardware management,printing and consumables, telephones and communications networks.
Financial Details
Rates
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
1,470,000 1,609,700 1,539,400 1,679,100 1,608,800 1,748,500 1,678,200 1,817,900 1,747,600 23,362,300685,600 720,400 755,200 790,000 824,800 859,600 894,400 929,200 964,000 10,840,800
1,378,200 1,396,100 1,414,200 1,414,400 1,414,400 1,414,400 1,414,400 1,414,400 1,414,400 20,723,8001,316,700 1,296,700 1,276,700 1,236,700 1,236,700 1,236,700 1,236,700 1,236,700 1,236,700 19,614,500
950,400 950,400 950,400 950,400 950,400 950,400 950,400 950,400 950,400 14,256,0002,269,500 2,269,500 2,269,500 2,269,500 2,269,500 2,269,500 2,269,500 2,269,500 2,269,500 34,042,500
129,800 (77,600) (77,600) 129,800 (77,600) (77,600) 129,800 (77,600) (77,600) (127,000)
8,200,200 8,165,200 8,127,800 8,469,900 8,227,000 8,401,500 8,573,400 8,540,500 8,505,000 122,712,900
Version 2010.08.09 76
An informed and engaged community
Professional and motivated staff in a safe and supportive environment
Effective and efficient administrative services
Innovative and accessible customer services and information systems
Net Commitment Projections
Targeted Outcomes
Good governance and leadership
Effective strategic and business planning
Financial sustainability and accountability for performance
-
$2,000k
$4,000k
$6,000k
$8,000k
$10,000k
2011 2014 2017 2020 2023
City of Armadale
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Particulars 2011 2012 2013 2014 2015 2016
Opening Balance ((Surplus) / Deficit) (1,685,315) 0 0 0 0 0
Corporate Funds.Corporate Funds (3,486,585) (4,462,200) (4,355,600) (9,442,800) (4,095,700) (3,982,700)Leasing (332,600) (332,600) (332,600) (332,600) (332,600) (332,600)Loans 1,973,800 1,113,400 1,113,600 6,316,400 821,800 743,100Rate Revenue (34,789,200) (36,901,700) (38,161,600) (39,828,000) (41,632,600) (43,465,100)Reserve Funds 1,853,800 3,781,700 2,930,200 2,690,500 2,927,300 3,802,600.Net Effect - Corporate Funds (34,780,785) (36,801,400) (38,806,000) (40,596,500) (42,311,800) (43,234,700)
Key Projects.Abbey Road / Railway Avenue Link 0 0 0 0 0 0Aquatic Centre Upgrade 0 139,200 265,800 402,200 402,200 402,100Armadale District Hall Upgrade 0 0 105,800 763,200 518,300 518,200Armadale Youth Activity Area 260,000 0 53,000 53,000 53,000 53,000Bakers House Refurbishment 0 98,600 115,800 115,900 115,900 115,900Equestrian Club Facilities (Palomino Park) 0 0 52,400 52,300 52,400 52,400Frye Park Redevelopment (Stage 2) 153,000 277,900 277,800 277,800 277,900 277,900Golf Course Redevelopment 0 37,000 118,400 173,800 99,800 99,800Harrisdale (North) Community and Sporting Facility 0 0 0 0 0 0Hilbert District Community Centre 0 0 0 0 0 30,000Hilbert (West) Community Centre 0 0 0 0 0 0Indoor Aquatic Facility 0 0 0 0 0 0Kelmscott Library Relocation 0 0 0 0 196,000 365,900Piara Waters (North) Community and Sporting Facility 0 130,100 212,100 468,600 468,600 468,600Piara Waters (South) Community and Sporting Facility 0 0 0 0 0 0Piara Waters (South East) Community and Sporting Facility 0 0 0 0 0 0Wungong Regional Recreation Facility 0 200,000 0 0 550,000 750,000.Net Effect - Key Projects 413,000 882,800 1,201,100 2,306,800 2,734,100 3,133,800
Key Strategies.Additional Staff Resourcing 448,800 691,000 877,400 829,100 884,200 838,100Civic Precinct Provisioning 0 0 294,800 0 839,800 608,800Community Sport and Recreation Facilities Fund Initiatives 8,500 67,500 75,000 82,500 90,000 97,500Cultural / Performing Arts Provisioning 0 0 0 0 0 0Freehold Land Sales and Investment 0 0 0 0 0 0Loan Borrowings (675,000) (577,800) 194,300 194,200 194,200 194,200Public Open Space Land Sales 0 0 0 0 0 0Recreational Reserves Development 0 0 0 0 150,000 172,500Specified Area Additional Services - Champion Lakes 91,500 80,400 74,800 69,000 63,300 63,300Specified Area Additional Services - Piara Waters / Harrisdale 354,100 387,500 445,600 462,100 481,900 481,900Specified Area Additional Services - Wungong 0 40,000 80,000 120,000 160,000 232,800.Net Effect - Key Strategies 227,900 688,600 2,041,900 1,756,900 2,863,400 2,689,100
Ongoing Services and Programs.Community Wellbeing 6,249,300 6,212,200 6,202,200 6,435,800 6,498,300 6,567,700Enhanced Natural and Built Environments 19,655,000 19,510,300 19,830,000 20,151,600 20,524,700 20,870,000Economic Growth 1,786,600 1,786,600 1,821,400 1,856,200 1,891,000 1,925,800Good Governance and Management 8,134,300 7,720,900 7,709,400 8,089,200 7,800,300 8,048,300.Net Effect - Ongoing Services and Programs 35,825,200 35,230,000 35,563,000 36,532,800 36,714,300 37,411,800
Closing Balance ((Surplus) / Deficit) 0 0 0 0 0 0
77
Financial Summary
(All values stated as net Municipal Funds)
Plan for the Future 2011 - 2025
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Total2017 2018 2019 2020 2021 2022 2023 2024 2025
0 0 0 0 0 0 0 0 0 (1,685,315)
(3,907,000) (3,853,200) (3,919,400) (3,989,300) (4,096,700) (4,213,100) (4,338,500) (4,541,400) (4,541,400) (67,225,585)(332,600) (332,600) (332,600) (332,600) (332,600) (332,600) (332,600) (332,600) (332,600) (4,989,000)699,500 699,700 668,500 668,400 271,900 271,700 271,800 211,800 105,600 15,951,000
(45,223,200) (47,011,900) (48,832,200) (50,684,500) (52,568,900) (54,486,100) (56,436,600) (58,418,800) (60,401,000) (708,841,400)4,489,200 5,189,300 5,454,000 5,529,100 5,680,300 5,779,700 4,808,400 4,996,600 4,997,100 64,909,800
(44,274,100) (45,308,700) (46,961,700) (48,808,900) (51,046,000) (52,980,400) (56,027,500) (58,084,400) (60,172,300) (700,195,185)
0 0 0 0 0 0 0 0 0 0402,200 402,200 402,100 402,200 402,200 402,200 402,200 402,200 402,200 5,231,200518,200 518,200 518,200 518,200 518,200 518,200 412,400 412,400 412,400 6,251,90053,000 53,000 53,000 53,000 53,000 53,000 53,000 53,000 53,000 949,000
115,900 115,900 115,900 115,900 115,900 66,300 66,300 66,300 66,300 1,406,80052,400 52,300 52,400 52,300 52,400 52,300 52,300 52,300 52,400 680,600
277,900 277,800 277,800 277,800 277,900 277,900 277,800 277,800 277,900 4,042,90099,800 99,700 99,700 99,800 99,800 99,800 85,400 71,000 71,000 1,354,800
0 0 93,400 93,400 93,400 93,400 93,400 93,400 93,400 653,800240,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 1,230,000
0 0 10,000 290,000 105,000 75,000 75,000 75,000 75,000 705,0000 0 0 389,200 1,388,800 2,915,300 3,187,800 3,187,800 3,187,700 14,256,600
350,900 350,700 350,700 350,800 350,900 350,700 350,800 350,800 323,400 3,691,600468,600 468,600 468,700 468,600 468,600 468,600 468,600 468,600 468,600 5,965,500
0 197,300 381,200 381,200 381,300 381,200 381,200 381,200 381,200 2,865,8000 0 0 0 93,400 93,400 93,400 93,400 93,400 467,0000 0 0 0 745,000 740,000 740,000 740,000 740,000 5,205,000
2,578,900 2,655,700 2,943,100 3,612,400 5,265,800 6,707,300 6,859,600 6,845,200 6,817,900 54,957,500
865,100 838,100 865,100 838,100 865,100 838,100 865,100 838,100 865,100 12,246,500901,400 522,600 1,269,800 1,511,900 1,283,700 1,076,400 3,251,800 4,743,400 6,219,200 22,523,600105,000 112,500 120,000 127,500 135,000 142,500 150,000 157,500 165,000 1,636,000500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 4,500,000
0 0 0 0 0 0 0 0 0 0194,300 194,300 194,300 194,300 194,200 97,100 0 0 0 592,600
0 0 0 0 0 0 0 0 0 0195,000 217,500 240,000 262,500 285,000 307,500 330,000 352,500 375,000 2,887,50063,300 63,300 63,300 63,300 63,300 63,300 63,300 63,300 63,300 1,012,000
481,900 481,900 481,900 481,900 481,900 481,900 481,900 481,900 481,900 6,950,200317,500 407,300 497,000 574,100 650,700 727,700 791,800 856,000 920,100 6,375,000
3,623,500 3,337,500 4,231,400 4,553,600 4,458,900 4,234,500 6,433,900 7,992,700 9,589,600 58,723,400
6,653,800 6,703,400 6,775,900 6,845,300 6,914,700 6,997,700 7,053,500 7,122,900 7,192,300 100,425,00021,257,100 22,451,500 22,853,300 23,262,700 24,079,800 24,504,800 24,937,700 25,378,900 25,828,500 335,095,9001,960,600 1,995,400 2,030,200 2,065,000 2,099,800 2,134,600 2,169,400 2,204,200 2,239,000 29,965,8008,200,200 8,165,200 8,127,800 8,469,900 8,227,000 8,401,500 8,573,400 8,540,500 8,505,000 122,712,900
38,071,700 39,315,500 39,787,200 40,642,900 41,321,300 42,038,600 42,734,000 43,246,500 43,764,800 588,199,600
0 0 0 0 0 0 0 0 0 0
Version 2010.08.09 78
City of Armadale
79
Service planning - how an organisation prioritises what services are required to meet needs
Asset management planning - process to ensure service delivery is financially sustainable
Financial planning - the 'how-to' fund the service and asset management planning areas
The City has an Asset Services Group that is tasked with the management of the issues as outlined above withcommunity engagement, asset management plans and the Plan for the Future being key tools and outcomesdemonstrating the City's sound approach towards sustainability.
What is our current situation?
The City of Armadale is well on its way to understanding, and addressing, the two issues of asset managementand financial management, and, more importantly, the interrelationships between the two.
The process, however, is one that has no end. The key success factor when approaching the issue ofsustainability and asset renewal is to appreciate that the goal posts are continually changing and what isrelevant today is not necessarily likely to be relevant tomorrow.
The planning associated with handling the issues is continually evolving, with focus and results on the followingareas continually occurring -
future renewal funding positions.
Asset management reports on sustainability in several ways, including -
The financial management perspective is that of maintaining operating capacity, which requires maintainingboth infrastructure and financial capital.
Asset management's objective of obtaining sustainable service delivery and the financial management'sobjective of maintaining operating capability are one and the same.
An organisation is considered sustainable if its infrastructure capital and financial capital are able to bemaintained over the long-term.
The objectives of providing services from infrastructure in a financially sustainable manner requires a jointapproach from an asset management and financial management point of view.
The task of asset management is to -
provide present and future services required or sought by the community,
at the service level and cost that the community is willing to pay,
where the cost is based on minimising life cycle cost for any given service level.
The task of financial management is to ensure that the services needed by the community are able to befunded in a financially sustainable, affordable and equitable manner.
The task of financial management is to ensure that the services needed by the community are able to befunded in a financially sustainable, affordable and equitable manner.
projected trends in services and service levels, and
Explained
Asset Sustainability Summary
Several infrastructure and financial sustainability studies have been published in Australia over the last fewyears, with a report prepared by Price Waterhouse Coopers for the Australian Local Government Associationconcluding that around 35% of Australian councils are not financially sustainable.
The general findings of this report also showed that, on average, Australian local governments haveapproximately 9% more assets than they can serve with current income.
Plan for the Future 2011 - 2025
Asset Class 1-3 4-6 7-9 10-12 13-15
105% 139% 146% 153% 160%0% 28% 67% 103% 137%
22% 62% 93% 124% 156%24% 37% 78% 108% 94%
102% 91% 91% 78% 83%
Version 2010.08.09 80
This ratio should be considered in conjunction with other indicators, and not in isolation.
Years
The calculation of the Asset Sustainability Ratio is derived by dividing the Capital Renewal Expenditure by theapplicable Depreciation expense for any given period.
If Capital Renewal Expenditure, or replacement, is at least equal to depreciation on average over time (i.e.100%), then the City is ensuring the value of existing stock of physical assets is maintained. A target ofbetween 90% - 100% is the ideal range when all assets are already at that level of quality determined asthe acceptable service level. When it is that the assets are not at that level, then this ratio may need to beat a level greater than 100%. Any levels below this range indicate that assets are not being renewed at therate they are wearing out.
DrainagePathwaysParks and ReservesBuildings
The following table highlights the ratios as they relate to the differing asset classes for the current position ofthe City, including the consideration of where the City will be at the end of this Plan for the Future period, andshould be read noting the assumptions made above -
Roads
The use of material, long-term assets in calculations to the exclusion of others. Assetssuch as roads, drainage, pathways, parks and reserves, and buildings are considered material,long-term assets whereas furniture and equipment and plant and machinery are not, and havenot been included in these calculations.
The Asset Sustainability Ratio
In order to determine where Council's are with regards to addressing the asset sustainability and renewalissues, a number of key indicators have been developed - one of those is the Asset Sustainability Ratio - thepurpose, of which, is to measure whether assets are being replaced at the rate they are wearing out.
The use of information that we have today, we know will be different tomorrow. The rateat which the City is changing means that we, as a City, already know the data held is,figuratively speaking, 'out-of-date'. The values used, therefore, indicate an 'as-of-today'approach, which, should the same exercises be run tomorrow, a new set of outcomes is likely.
Gifted assets (those for which the City has not been required to make payment for but, bydefault, becomes the 'owner' at some point in the future) are, as yet, unknown andtherefore not included. These include the likes of subdivision roads, public open space etcwhere no accurate provision can readily be made but will, therefore, be an additional asset tomaintain in the future.
Reporting assumptions
Due to the complexity of calculating subjective matters associated with community engagement, difficulties inmeasuring the asset renewal requirements associated with individual components of infrastructure classes,and the continuing evolution of the issues and associated tasks, assumptions must be made.
Some of these include -
Usage of depreciation rates that are considerably 'simple' in their approach. The use ofmore detailed individual rates of depreciation for each individual component of an asset class isa target of the City. An example of this includes, for instance, the current need to depreciate thevalue of a building at one entire rate, whereas a more thorough method of depreciating theindividual components of that building at differing rates, thus reflecting their individual useful lifecycles, is the preferred option.
City of Armadale
Roads 2013 2016 2019 2022 2025189,871,432 191,863,932 193,953,632 196,146,232 198,448,032161,241,456 167,682,390 175,070,510 183,465,360 192,929,91428,629,976 24,181,542 18,883,122 12,680,872 5,518,118
85% 87% 90% 94% 97%
Drainage 2013 2016 2019 2022 202534,569,976 36,129,976 37,689,976 39,249,976 40,809,97625,721,124 25,744,525 26,574,327 28,210,528 30,653,1308,848,852 10,385,451 11,115,649 11,039,448 10,156,846
74% 71% 71% 72% 75%
Pathways 2013 2016 2019 2022 20259,401,060 10,211,060 11,021,060 11,831,060 12,641,0605,001,727 5,250,768 5,940,009 7,158,750 9,001,9914,399,333 4,960,292 5,081,051 4,672,310 3,639,069
53% 51% 54% 61% 71%
Parks and Reserves 2013 2016 2019 2022 202576,225,157 79,276,257 86,137,757 91,888,957 96,786,75726,027,039 23,242,657 27,857,266 34,492,027 38,759,14050,198,118 56,033,600 58,280,491 57,396,930 58,027,617
34% 29% 32% 38% 40%
Buildings 2013 2016 2019 2022 202547,845,127 55,044,887 66,601,467 95,294,867 100,614,58745,072,456 51,681,479 62,553,544 88,895,575 92,224,3912,772,671 3,363,408 4,047,923 6,399,292 8,390,196
94% 94% 94% 93% 92%
Total Assets 2013 2016 2019 2022 2025357,912,752 372,526,112 395,403,892 434,411,092 449,300,412263,063,802 273,601,818 297,995,656 342,222,240 363,568,56694,848,950 98,924,294 97,408,236 92,188,852 85,731,846
73% 73% 75% 79% 81%
81
Difference
Total ValueBook Value + Renewal Difference
Difference
Total ValueBook Value + Renewal
Difference
Total ValueBook Value + Renewal
The above information indicates that the quality of the major assets (as a total) has improved from 73% to avalue of 81%.
Difference
Total ValueBook Value + Renewal
Some important points to note when assessing the above figures are -
Total ValueBook Value + Renewal
Target service renewal levels have not yet be determined. The individual ratios that areshown above against each Asset Class show the quality at which each Asset is maintained.Effectively, the closer to 100% the closer to 'perfect' an asset is maintained at, which may beconsidered an ineffective use of funds. Acceptable levels are required to be established in orderto fully utilise these tables and best allocate scarce resources.
Total Value
Data confidence is under constant review. The Total Value of assets is reviewed on acontinual basis to determine relevance and accuracy. A number of Asset Classes areundergoing major reviews for Total Value purposes, and any changes resulting from thesereviews are not reflected in the above.
Book Value + Renewal Difference
Low ratios do not necessarily represent poor renewal scheduling. It is important to notethat, due to the extensive change the City is undergoing, and the addition of new Buildings andParks and Reserves at such an aggressive rate, low ratios may be expected for some time asrenewal occurs over the full life cycle of the additional assets.
Written Down Value (Book Value) vs Total Asset Value
The difference between the Written Down Value (Book Value) and the Total Asset Value is a worthwhileindicator of where the City is travelling in order to meet renewal requirements on the physical stock of assetsthat it holds.
The following data demonstrates that, over the life of this Plan for the Future , the quality of the major assetsheld by the City will be improved - in terms of overall renewal of assets.